Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.29% first-year return on $366k initial cash invested.
-25.29%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$3,588
Rent
-$7,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,588 income − $11,298 expenses = $7,710 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
$3,588
Total Expenses
$11,298
Mortgage P&I
234%
$8,407
Property Taxes
16%
$556
Home Insurance
17%
$612
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$897