Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.24% first-year return on $366k initial cash invested.
-25.24%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$3,620
Rent
-$7,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,620 income − $11,313 expenses = $7,693 out of pocket
Investment Breakdown
|
Purchase Price
$1656k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$331k
Closing costs
1%
$16,561
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,620
Total Expenses
$11,313
Mortgage P&I
232%
$8,407
Property Taxes
15%
$556
Home Insurance
17%
$612
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$905