Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.65% first-year return on $363k initial cash invested.
-24.65%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$5,028
Rent
-$7,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,028 income − $12,478 expenses = $7,450 out of pocket
Investment Breakdown
|
Purchase Price
$1642k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$328k
Closing costs
1%
$16,415
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,028
Total Expenses
$12,478
Mortgage P&I
163%
$8,219
Property Taxes
25%
$1,253
Home Insurance
12%
$593
HOA
0%
$0
Property Management
15%
$754
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,257