Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.55% first-year return on $362k initial cash invested.
-29.55%
Cash On Cash
-0.5%
Cap Rate
-0.08
DSCR
$3,110
Rent
-$8,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,110 income − $12,033 expenses = $8,923 out of pocket
Investment Breakdown
|
Purchase Price
$1640k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$328k
Closing costs
1%
$16,395
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,110
Total Expenses
$12,033
Mortgage P&I
261%
$8,114
Property Taxes
53%
$1,645
Home Insurance
17%
$542
HOA
8%
$240
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778