Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.76% first-year return on $368k initial cash invested.
-21.76%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$6,305
Rent
-$6,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,305 income − $12,977 expenses = $6,672 out of pocket
Investment Breakdown
|
Purchase Price
$1666k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$333k
Closing costs
1%
$16,662
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,305
Total Expenses
$12,977
Mortgage P&I
132%
$8,296
Property Taxes
17%
$1,060
Home Insurance
9%
$595
HOA
0%
$0
Property Management
15%
$946
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,576