Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.86% first-year return on $368k initial cash invested.
-20.86%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$6,834
Rent
-$6,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,834 income − $13,230 expenses = $6,396 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
$6,834
Total Expenses
$13,230
Mortgage P&I
121%
$8,296
Property Taxes
16%
$1,060
Home Insurance
9%
$595
HOA
0%
$0
Property Management
15%
$1,025
CapEx
4%
$273
Vacancy
0%
$0
Maintenance
4%
$273
Other
25%
$1,708