Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.8% first-year return on $371k initial cash invested.
-28.8%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$2,180
Rent
-$8,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,180 income − $11,080 expenses = $8,900 out of pocket
Investment Breakdown
|
Purchase Price
$1680k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$336k
Closing costs
1%
$16,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,180
Total Expenses
$11,080
Mortgage P&I
421%
$9,185
Property Taxes
12%
$261
Home Insurance
27%
$588
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$545