Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.05% first-year return on $361k initial cash invested.
-27.05%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$2,924
Rent
-$8,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $11,057 expenses = $8,133 out of pocket
Investment Breakdown
|
Purchase Price
$1632k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$361k
Downpayment
20%
$326k
Closing costs
1%
$16,321
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$11,057
Mortgage P&I
277%
$8,085
Property Taxes
33%
$975
Home Insurance
20%
$593
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731