Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.93% first-year return on $368k initial cash invested.
-24.93%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$5,303
Rent
-$7,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,303 income − $12,943 expenses = $7,640 out of pocket
Investment Breakdown
|
Purchase Price
$1665k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$333k
Closing costs
1%
$16,654
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,303
Total Expenses
$12,943
Mortgage P&I
155%
$8,236
Property Taxes
29%
$1,556
Home Insurance
11%
$606
HOA
0%
$0
Property Management
15%
$795
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,326