Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.71% first-year return on $370k initial cash invested.
-21.71%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$6,338
Rent
-$6,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,338 income − $13,032 expenses = $6,694 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
$6,338
Total Expenses
$13,032
Mortgage P&I
131%
$8,298
Property Taxes
16%
$985
Home Insurance
9%
$593
HOA
2%
$113
Property Management
15%
$951
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,584