Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.25% first-year return on $365k initial cash invested.
-23.25%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$4,782
Rent
-$7,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,782 income − $11,849 expenses = $7,067 out of pocket
Investment Breakdown
|
Purchase Price
$1651k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$330k
Closing costs
1%
$16,514
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,782
Total Expenses
$11,849
Mortgage P&I
173%
$8,262
Property Taxes
9%
$449
Home Insurance
13%
$612
HOA
5%
$231
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196