Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.53% first-year return on $378k initial cash invested.
-26.53%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$6,076
Rent
-$8,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,076 income − $14,426 expenses = $8,350 out of pocket
Investment Breakdown
|
Purchase Price
$1713k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$343k
Closing costs
1%
$17,129
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,076
Total Expenses
$14,426
Mortgage P&I
145%
$8,816
Property Taxes
34%
$2,066
Home Insurance
10%
$628
HOA
0%
$0
Property Management
15%
$911
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,519