Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.38% first-year return on $370k initial cash invested.
-26.38%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$5,485
Rent
-$8,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,485 income − $13,622 expenses = $8,137 out of pocket
Investment Breakdown
|
Purchase Price
$1677k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$335k
Closing costs
1%
$16,772
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,485
Total Expenses
$13,622
Mortgage P&I
151%
$8,294
Property Taxes
40%
$2,197
Home Insurance
9%
$499
HOA
0%
$0
Property Management
15%
$823
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,371