Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.4% first-year return on $375k initial cash invested.
-27.4%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$2,856
Rent
-$8,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $11,418 expenses = $8,562 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
$2,856
Total Expenses
$11,418
Mortgage P&I
299%
$8,540
Property Taxes
28%
$813
Home Insurance
21%
$595
HOA
4%
$100
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714