Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.39% first-year return on $375k initial cash invested.
-27.39%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$2,865
Rent
-$8,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,865 income − $11,424 expenses = $8,559 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
$2,865
Total Expenses
$11,424
Mortgage P&I
298%
$8,540
Property Taxes
28%
$813
Home Insurance
21%
$595
HOA
3%
$100
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716