Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.64% first-year return on $364k initial cash invested.
-22.64%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$6,100
Rent
-$6,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,100 income − $12,958 expenses = $6,858 out of pocket
Investment Breakdown
|
Purchase Price
$1646k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$329k
Closing costs
1%
$16,455
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,100
Total Expenses
$12,958
Mortgage P&I
132%
$8,067
Property Taxes
19%
$1,175
Home Insurance
13%
$788
HOA
0%
$0
Property Management
15%
$915
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,525