Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.98% first-year return on $384k initial cash invested.
-27.98%
Cash On Cash
-0.15%
Cap Rate
-0.02
DSCR
$3,069
Rent
-$8,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,069 income − $12,016 expenses = $8,947 out of pocket
Investment Breakdown
|
Purchase Price
$1741k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$348k
Closing costs
1%
$17,412
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,069
Total Expenses
$12,016
Mortgage P&I
281%
$8,611
Property Taxes
38%
$1,180
Home Insurance
25%
$752
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767