Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.64% first-year return on $361k initial cash invested.
-20.64%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$6,178
Rent
-$6,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,178 income − $12,396 expenses = $6,218 out of pocket
Investment Breakdown
|
Purchase Price
$1636k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$361k
Downpayment
20%
$327k
Closing costs
1%
$16,357
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,178
Total Expenses
$12,396
Mortgage P&I
136%
$8,405
Property Taxes
7%
$414
Home Insurance
10%
$612
HOA
0%
$0
Property Management
15%
$927
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,544