Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.88% first-year return on $366k initial cash invested.
-29.88%
Cash On Cash
-0.38%
Cap Rate
-0.06
DSCR
$3,117
Rent
-$9,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,117 income − $12,232 expenses = $9,115 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
$3,117
Total Expenses
$12,232
Mortgage P&I
272%
$8,469
Property Taxes
54%
$1,671
Home Insurance
19%
$595
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779