Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.21% first-year return on $366k initial cash invested.
-31.21%
Cash On Cash
-0.69%
Cap Rate
-0.11
DSCR
$2,334
Rent
-$9,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $11,855 expenses = $9,521 out of pocket
Investment Breakdown
|
Purchase Price
$1658k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,576
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,334
Total Expenses
$11,855
Mortgage P&I
363%
$8,469
Property Taxes
72%
$1,671
Home Insurance
25%
$595
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584