Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.68% first-year return on $371k initial cash invested.
-15.68%
Cash On Cash
2.88%
Cap Rate
0.47
DSCR
$8,757
Rent
-$4,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,757 income − $13,612 expenses = $4,855 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
$8,757
Total Expenses
$13,612
Mortgage P&I
98%
$8,539
Property Taxes
2%
$172
Home Insurance
8%
$698
HOA
0%
$0
Property Management
15%
$1,314
CapEx
4%
$350
Vacancy
0%
$0
Maintenance
4%
$350
Other
25%
$2,189