Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.9% first-year return on $369k initial cash invested.
-18.9%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$7,664
Rent
-$5,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,664 income − $13,472 expenses = $5,808 out of pocket
Investment Breakdown
|
Purchase Price
$1671k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$334k
Closing costs
1%
$16,705
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,664
Total Expenses
$13,472
Mortgage P&I
112%
$8,588
Property Taxes
7%
$574
Home Insurance
8%
$630
HOA
0%
$0
Property Management
15%
$1,150
CapEx
4%
$307
Vacancy
0%
$0
Maintenance
4%
$307
Other
25%
$1,916