Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.34% first-year return on $368k initial cash invested.
-26.34%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$3,733
Rent
-$8,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,733 income − $11,821 expenses = $8,088 out of pocket
Investment Breakdown
|
Purchase Price
$1669k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$334k
Closing costs
1%
$16,686
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,733
Total Expenses
$11,821
Mortgage P&I
220%
$8,210
Property Taxes
31%
$1,143
Home Insurance
16%
$612
HOA
2%
$65
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$933