Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.13% first-year return on $387k initial cash invested.
-19.13%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$10,560
Rent
-$6,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,560 income − $16,722 expenses = $6,162 out of pocket
Investment Breakdown
|
Purchase Price
$1698k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$340k
Closing costs
1%
$16,980
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$10,560
Total Expenses
$16,722
Mortgage P&I
82%
$8,641
Property Taxes
22%
$2,270
Home Insurance
6%
$594
HOA
1%
$149
Property Management
15%
$1,584
CapEx
4%
$422
Vacancy
0%
$0
Maintenance
4%
$422
Other
25%
$2,640