Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.91% first-year return on $363k initial cash invested.
-22.91%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$6,261
Rent
-$6,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,261 income − $13,196 expenses = $6,935 out of pocket
Investment Breakdown
|
Purchase Price
$1644k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$329k
Closing costs
1%
$16,439
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,261
Total Expenses
$13,196
Mortgage P&I
132%
$8,293
Property Taxes
23%
$1,413
Home Insurance
8%
$486
HOA
0%
$0
Property Management
15%
$939
CapEx
4%
$250
Vacancy
0%
$0
Maintenance
4%
$250
Other
25%
$1,565