Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.38% first-year return on $370k initial cash invested.
-23.38%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$5,350
Rent
-$7,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,350 income − $12,557 expenses = $7,207 out of pocket
Investment Breakdown
|
Purchase Price
$1676k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$335k
Closing costs
1%
$16,761
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,350
Total Expenses
$12,557
Mortgage P&I
155%
$8,298
Property Taxes
18%
$985
Home Insurance
11%
$593
HOA
2%
$113
Property Management
15%
$802
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,338