Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.38% first-year return on $368k initial cash invested.
-29.38%
Cash On Cash
-0.42%
Cap Rate
-0.07
DSCR
$2,941
Rent
-$9,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,941 income − $11,941 expenses = $9,000 out of pocket
Investment Breakdown
|
Purchase Price
$1665k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$333k
Closing costs
1%
$16,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,941
Total Expenses
$11,941
Mortgage P&I
282%
$8,296
Property Taxes
37%
$1,094
Home Insurance
20%
$583
HOA
19%
$556
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735