Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.84% first-year return on $372k initial cash invested.
-24.84%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$4,467
Rent
-$7,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,467 income − $12,158 expenses = $7,691 out of pocket
Investment Breakdown
|
Purchase Price
$1683k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$337k
Closing costs
1%
$16,834
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,467
Total Expenses
$12,158
Mortgage P&I
186%
$8,326
Property Taxes
25%
$1,110
Home Insurance
13%
$577
HOA
0%
$0
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,117