Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.8% first-year return on $360k initial cash invested.
-28.8%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$3,506
Rent
-$8,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $12,134 expenses = $8,628 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
$3,506
Total Expenses
$12,134
Mortgage P&I
237%
$8,299
Property Taxes
44%
$1,525
Home Insurance
18%
$628
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876