Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.94% first-year return on $364k initial cash invested.
-19.94%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$5,520
Rent
-$6,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,520 income − $11,575 expenses = $6,055 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$330k
Closing costs
1%
$16,495
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,520
Total Expenses
$11,575
Mortgage P&I
149%
$8,202
Property Taxes
3%
$146
Home Insurance
10%
$577
HOA
0%
$0
Property Management
15%
$828
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,380