Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.53% first-year return on $381k initial cash invested.
-29.53%
Cash On Cash
-0.37%
Cap Rate
-0.06
DSCR
$2,551
Rent
-$9,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,551 income − $11,929 expenses = $9,378 out of pocket
Investment Breakdown
|
Purchase Price
$1729k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$346k
Closing costs
1%
$17,293
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,551
Total Expenses
$11,929
Mortgage P&I
343%
$8,744
Property Taxes
29%
$731
Home Insurance
25%
$644
HOA
23%
$585
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638