Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.19% first-year return on $386k initial cash invested.
-18.19%
Cash On Cash
2.46%
Cap Rate
0.4
DSCR
$10,222
Rent
-$5,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,222 income − $16,064 expenses = $5,842 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,222
Total Expenses
$16,064
Mortgage P&I
88%
$9,018
Property Taxes
15%
$1,527
Home Insurance
6%
$612
HOA
0%
$0
Property Management
15%
$1,533
CapEx
4%
$409
Vacancy
0%
$0
Maintenance
4%
$409
Other
25%
$2,556