Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.25% first-year return on $367k initial cash invested.
-26.25%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$4,104
Rent
-$8,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,104 income − $12,129 expenses = $8,025 out of pocket
Investment Breakdown
|
Purchase Price
$1661k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$332k
Closing costs
1%
$16,609
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,104
Total Expenses
$12,129
Mortgage P&I
199%
$8,176
Property Taxes
34%
$1,405
Home Insurance
14%
$578
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026