Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.75% first-year return on $384k initial cash invested.
-16.75%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$10,349
Rent
-$5,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,349 income − $15,711 expenses = $5,362 out of pocket
Investment Breakdown
|
Purchase Price
$1744k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$349k
Closing costs
1%
$17,436
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,349
Total Expenses
$15,711
Mortgage P&I
85%
$8,820
Property Taxes
13%
$1,382
Home Insurance
5%
$542
HOA
0%
$0
Property Management
15%
$1,552
CapEx
4%
$414
Vacancy
0%
$0
Maintenance
4%
$414
Other
25%
$2,587