Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.42% first-year return on $366k initial cash invested.
-23.42%
Cash On Cash
0.79%
Cap Rate
0.14
DSCR
$5,617
Rent
-$7,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,617 income − $12,768 expenses = $7,151 out of pocket
Investment Breakdown
|
Purchase Price
$1659k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,591
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,617
Total Expenses
$12,768
Mortgage P&I
143%
$8,022
Property Taxes
27%
$1,524
Home Insurance
9%
$525
HOA
0%
$0
Property Management
15%
$843
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,404