Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.78% first-year return on $361k initial cash invested.
-22.78%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$4,942
Rent
-$6,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,942 income − $11,804 expenses = $6,862 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
$4,942
Total Expenses
$11,804
Mortgage P&I
170%
$8,405
Property Taxes
8%
$414
Home Insurance
12%
$612
HOA
0%
$0
Property Management
15%
$741
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,236