Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.77% first-year return on $374k initial cash invested.
-24.77%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$5,072
Rent
-$7,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,072 income − $12,800 expenses = $7,728 out of pocket
Investment Breakdown
|
Purchase Price
$1697k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,973
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,072
Total Expenses
$12,800
Mortgage P&I
166%
$8,415
Property Taxes
27%
$1,356
Home Insurance
12%
$591
HOA
0%
$3
Property Management
15%
$761
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,268