Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.06% first-year return on $375k initial cash invested.
-27.06%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$3,065
Rent
-$8,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,065 income − $11,520 expenses = $8,455 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,065
Total Expenses
$11,520
Mortgage P&I
279%
$8,540
Property Taxes
27%
$813
Home Insurance
19%
$595
HOA
3%
$100
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766