Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.67% first-year return on $376k initial cash invested.
-27.67%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$3,037
Rent
-$8,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,037 income − $11,715 expenses = $8,678 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
$3,037
Total Expenses
$11,715
Mortgage P&I
296%
$8,984
Property Taxes
21%
$635
Home Insurance
21%
$639
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759