Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.76% first-year return on $385k initial cash invested.
-22.76%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$5,969
Rent
-$7,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,969 income − $13,275 expenses = $7,306 out of pocket
Investment Breakdown
|
Purchase Price
$1748k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$350k
Closing costs
1%
$17,484
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,969
Total Expenses
$13,275
Mortgage P&I
147%
$8,801
Property Taxes
16%
$961
Home Insurance
11%
$648
HOA
0%
$0
Property Management
15%
$895
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,492