Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.21% first-year return on $368k initial cash invested.
-29.21%
Cash On Cash
-0.38%
Cap Rate
-0.06
DSCR
$3,037
Rent
-$8,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,037 income − $11,986 expenses = $8,949 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
$3,037
Total Expenses
$11,986
Mortgage P&I
273%
$8,296
Property Taxes
36%
$1,094
Home Insurance
19%
$583
HOA
18%
$556
Property Management
15%
$456
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759