Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.97% first-year return on $369k initial cash invested.
-24.97%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$3,472
Rent
-$7,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,472 income − $11,162 expenses = $7,690 out of pocket
Investment Breakdown
|
Purchase Price
$1674k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$335k
Closing costs
1%
$16,738
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,472
Total Expenses
$11,162
Mortgage P&I
244%
$8,464
Property Taxes
12%
$403
Home Insurance
18%
$628
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868