Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.02% first-year return on $366k initial cash invested.
-26.02%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$4,576
Rent
-$7,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,576 income − $12,522 expenses = $7,946 out of pocket
Investment Breakdown
|
Purchase Price
$1659k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,590
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,576
Total Expenses
$12,522
Mortgage P&I
181%
$8,266
Property Taxes
32%
$1,479
Home Insurance
13%
$581
HOA
0%
$0
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144