Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.57% first-year return on $386k initial cash invested.
-29.57%
Cash On Cash
-0.35%
Cap Rate
-0.06
DSCR
$257
Rent
-$9,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$257 income − $9,756 expenses = $9,499 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$257
Total Expenses
$9,756
Mortgage P&I
3493%
$8,978
Property Taxes
17%
$43
Home Insurance
238%
$612
HOA
0%
$0
Property Management
15%
$39
CapEx
4%
$10
Vacancy
0%
$0
Maintenance
4%
$10
Other
25%
$64