Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.59% first-year return on $365k initial cash invested.
-23.59%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$4,580
Rent
-$7,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,580 income − $11,752 expenses = $7,172 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
$4,580
Total Expenses
$11,752
Mortgage P&I
180%
$8,262
Property Taxes
10%
$449
Home Insurance
13%
$612
HOA
5%
$231
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,145