Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.77% first-year return on $375k initial cash invested.
-29.77%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$3,243
Rent
-$9,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $12,540 expenses = $9,297 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$12,540
Mortgage P&I
269%
$8,717
Property Taxes
52%
$1,671
Home Insurance
18%
$595
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811