Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.33% first-year return on $364k initial cash invested.
-20.33%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$6,688
Rent
-$6,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,688 income − $12,856 expenses = $6,168 out of pocket
Investment Breakdown
|
Purchase Price
$1648k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$330k
Closing costs
1%
$16,479
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,688
Total Expenses
$12,856
Mortgage P&I
122%
$8,157
Property Taxes
13%
$866
Home Insurance
9%
$612
HOA
0%
$10
Property Management
15%
$1,003
CapEx
4%
$268
Vacancy
0%
$0
Maintenance
4%
$268
Other
25%
$1,672