Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.55% first-year return on $372k initial cash invested.
-24.55%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$4,637
Rent
-$7,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,637 income − $12,238 expenses = $7,601 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
$4,637
Total Expenses
$12,238
Mortgage P&I
180%
$8,326
Property Taxes
24%
$1,110
Home Insurance
12%
$577
HOA
0%
$0
Property Management
15%
$696
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,159