Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.01% first-year return on $368k initial cash invested.
-24.01%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$4,982
Rent
-$7,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,982 income − $12,342 expenses = $7,360 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
$4,982
Total Expenses
$12,342
Mortgage P&I
167%
$8,296
Property Taxes
21%
$1,060
Home Insurance
12%
$595
HOA
0%
$0
Property Management
15%
$747
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,246