Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.59% first-year return on $377k initial cash invested.
-20.59%
Cash On Cash
1.63%
Cap Rate
0.26
DSCR
$5,974
Rent
-$6,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,974 income − $12,435 expenses = $6,461 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$377k
Downpayment
20%
$330k
Closing costs
1%
$16,500
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$5,974
Total Expenses
$12,435
Mortgage P&I
142%
$8,463
Property Taxes
9%
$526
Home Insurance
10%
$578
HOA
0%
$0
Property Management
15%
$896
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,494