Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.87% first-year return on $364k initial cash invested.
-15.87%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$9,017
Rent
-$4,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,017 income − $13,837 expenses = $4,820 out of pocket
Investment Breakdown
|
Purchase Price
$1649k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$330k
Closing costs
1%
$16,493
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,017
Total Expenses
$13,837
Mortgage P&I
93%
$8,360
Property Taxes
6%
$555
Home Insurance
7%
$593
HOA
0%
$0
Property Management
15%
$1,353
CapEx
4%
$361
Vacancy
0%
$0
Maintenance
4%
$361
Other
25%
$2,254