Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.27% first-year return on $360k initial cash invested.
-29.27%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$3,234
Rent
-$8,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,234 income − $12,003 expenses = $8,769 out of pocket
Investment Breakdown
|
Purchase Price
$1626k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$360k
Downpayment
20%
$325k
Closing costs
1%
$16,263
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,234
Total Expenses
$12,003
Mortgage P&I
257%
$8,299
Property Taxes
47%
$1,525
Home Insurance
19%
$628
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808