Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.08% first-year return on $366k initial cash invested.
-26.08%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$3,277
Rent
-$7,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,277 income − $11,228 expenses = $7,951 out of pocket
Investment Breakdown
|
Purchase Price
$1657k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$331k
Closing costs
1%
$16,567
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,277
Total Expenses
$11,228
Mortgage P&I
249%
$8,145
Property Taxes
19%
$618
Home Insurance
27%
$892
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819