Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.78% first-year return on $363k initial cash invested.
-24.78%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$4,952
Rent
-$7,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,952 income − $12,442 expenses = $7,490 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
$4,952
Total Expenses
$12,442
Mortgage P&I
166%
$8,219
Property Taxes
25%
$1,253
Home Insurance
12%
$593
HOA
0%
$0
Property Management
15%
$743
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,238