Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.28% first-year return on $372k initial cash invested.
-22.28%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$5,201
Rent
-$6,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,201 income − $12,101 expenses = $6,900 out of pocket
Investment Breakdown
|
Purchase Price
$1684k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$337k
Closing costs
1%
$16,836
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,201
Total Expenses
$12,101
Mortgage P&I
158%
$8,237
Property Taxes
15%
$756
Home Insurance
12%
$612
HOA
0%
$0
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,300