Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.94% first-year return on $371k initial cash invested.
-27.94%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$3,554
Rent
-$8,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,554 income − $12,192 expenses = $8,638 out of pocket
Investment Breakdown
|
Purchase Price
$1681k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$336k
Closing costs
1%
$16,808
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,554
Total Expenses
$12,192
Mortgage P&I
246%
$8,754
Property Taxes
32%
$1,140
Home Insurance
17%
$593
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888