Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.93% first-year return on $386k initial cash invested.
-28.93%
Cash On Cash
-0.2%
Cap Rate
-0.03
DSCR
$652
Rent
-$9,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$652 income − $9,946 expenses = $9,294 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
$652
Total Expenses
$9,946
Mortgage P&I
1377%
$8,978
Property Taxes
7%
$43
Home Insurance
94%
$612
HOA
0%
$0
Property Management
15%
$98
CapEx
4%
$26
Vacancy
0%
$0
Maintenance
4%
$26
Other
25%
$163