Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.52% first-year return on $364k initial cash invested.
-25.52%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$3,658
Rent
-$7,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,658 income − $11,400 expenses = $7,742 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
$3,658
Total Expenses
$11,400
Mortgage P&I
223%
$8,157
Property Taxes
24%
$866
Home Insurance
17%
$612
HOA
0%
$10
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914