Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.84% first-year return on $371k initial cash invested.
-15.84%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$8,663
Rent
-$4,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,663 income − $13,568 expenses = $4,905 out of pocket
Investment Breakdown
|
Purchase Price
$1683k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$337k
Closing costs
1%
$16,833
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,663
Total Expenses
$13,568
Mortgage P&I
99%
$8,539
Property Taxes
2%
$172
Home Insurance
8%
$698
HOA
0%
$0
Property Management
15%
$1,299
CapEx
4%
$347
Vacancy
0%
$0
Maintenance
4%
$347
Other
25%
$2,166