Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.66% first-year return on $364k initial cash invested.
-22.66%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$4,560
Rent
-$6,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,560 income − $11,438 expenses = $6,878 out of pocket
Investment Breakdown
|
Purchase Price
$1649k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$330k
Closing costs
1%
$16,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,560
Total Expenses
$11,438
Mortgage P&I
180%
$8,206
Property Taxes
10%
$467
Home Insurance
13%
$577
HOA
0%
$0
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140