Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.74% first-year return on $364k initial cash invested.
-16.74%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$8,510
Rent
-$5,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,510 income − $13,592 expenses = $5,082 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
$8,510
Total Expenses
$13,592
Mortgage P&I
98%
$8,360
Property Taxes
7%
$555
Home Insurance
7%
$593
HOA
0%
$0
Property Management
15%
$1,276
CapEx
4%
$340
Vacancy
0%
$0
Maintenance
4%
$340
Other
25%
$2,128