Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.07% first-year return on $384k initial cash invested.
-31.07%
Cash On Cash
-0.62%
Cap Rate
-0.1
DSCR
$1,640
Rent
-$9,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,640 income − $11,595 expenses = $9,955 out of pocket
Investment Breakdown
|
Purchase Price
$1745k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$349k
Closing costs
1%
$17,450
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,640
Total Expenses
$11,595
Mortgage P&I
548%
$8,985
Property Taxes
74%
$1,211
Home Insurance
37%
$611
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410