Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.55% first-year return on $370k initial cash invested.
-26.55%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$5,383
Rent
-$8,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,383 income − $13,573 expenses = $8,190 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
$5,383
Total Expenses
$13,573
Mortgage P&I
154%
$8,294
Property Taxes
41%
$2,197
Home Insurance
9%
$499
HOA
0%
$0
Property Management
15%
$807
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,346