Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.69% first-year return on $375k initial cash invested.
-23.69%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$4,293
Rent
-$7,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,293 income − $11,691 expenses = $7,398 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,293
Total Expenses
$11,691
Mortgage P&I
200%
$8,571
Property Taxes
11%
$464
Home Insurance
14%
$595
HOA
0%
$0
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,073