Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.05% first-year return on $382k initial cash invested.
-20.05%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$7,098
Rent
-$6,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,098 income − $13,487 expenses = $6,389 out of pocket
Investment Breakdown
|
Purchase Price
$1736k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$347k
Closing costs
1%
$17,355
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,098
Total Expenses
$13,487
Mortgage P&I
121%
$8,608
Property Taxes
12%
$818
Home Insurance
9%
$654
HOA
0%
$0
Property Management
15%
$1,065
CapEx
4%
$284
Vacancy
0%
$0
Maintenance
4%
$284
Other
25%
$1,774