Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.34% first-year return on $372k initial cash invested.
-32.34%
Cash On Cash
-1.2%
Cap Rate
-0.2
DSCR
$0
Rent
-$10,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $10,013 expenses = $10,013 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
$0
Total Expenses
$10,013
Mortgage P&I
83260000%
$8,326
Property Taxes
11100000%
$1,110
Home Insurance
5770000%
$577
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0