Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.55% first-year return on $370k initial cash invested.
-24.55%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$3,132
Rent
-$7,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,132 income − $10,695 expenses = $7,563 out of pocket
Investment Breakdown
|
Purchase Price
$1675k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$335k
Closing costs
1%
$16,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,132
Total Expenses
$10,695
Mortgage P&I
264%
$8,258
Property Taxes
11%
$339
Home Insurance
19%
$586
HOA
0%
$9
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$783