Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.48% first-year return on $364k initial cash invested.
-21.48%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$5,247
Rent
-$6,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,247 income − $11,769 expenses = $6,522 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
$5,247
Total Expenses
$11,769
Mortgage P&I
156%
$8,206
Property Taxes
9%
$467
Home Insurance
11%
$577
HOA
0%
$0
Property Management
15%
$787
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,312