Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.3% first-year return on $385k initial cash invested.
-27.3%
Cash On Cash
0%
Cap Rate
0
DSCR
$2,993
Rent
-$8,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,993 income − $11,764 expenses = $8,771 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$350k
Closing costs
1%
$17,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,993
Total Expenses
$11,764
Mortgage P&I
289%
$8,654
Property Taxes
35%
$1,040
Home Insurance
20%
$612
HOA
1%
$21
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748