Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.08% first-year return on $375k initial cash invested.
-26.08%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$2,735
Rent
-$8,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,735 income − $10,879 expenses = $8,144 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,735
Total Expenses
$10,879
Mortgage P&I
309%
$8,452
Property Taxes
19%
$520
Home Insurance
22%
$595
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684