Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.65% first-year return on $376k initial cash invested.
-26.65%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$3,654
Rent
-$8,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $12,012 expenses = $8,358 out of pocket
Investment Breakdown
|
Purchase Price
$1707k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$341k
Closing costs
1%
$17,065
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,654
Total Expenses
$12,012
Mortgage P&I
246%
$8,984
Property Taxes
17%
$635
Home Insurance
17%
$639
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914