Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.78% first-year return on $371k initial cash invested.
-18.78%
Cash On Cash
2.78%
Cap Rate
0.42
DSCR
$9,001
Rent
-$5,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,001 income − $14,807 expenses = $5,806 out of pocket
Investment Breakdown
|
Purchase Price
$1681k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$336k
Closing costs
1%
$16,805
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,001
Total Expenses
$14,807
Mortgage P&I
104%
$9,343
Property Taxes
7%
$645
Home Insurance
6%
$499
HOA
0%
$0
Property Management
15%
$1,350
CapEx
4%
$360
Vacancy
0%
$0
Maintenance
4%
$360
Other
25%
$2,250