Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.36% first-year return on $371k initial cash invested.
-26.36%
Cash On Cash
0.92%
Cap Rate
0.14
DSCR
$6,095
Rent
-$8,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,095 income − $14,254 expenses = $8,159 out of pocket
Investment Breakdown
|
Purchase Price
$1683k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$337k
Closing costs
1%
$16,830
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,095
Total Expenses
$14,254
Mortgage P&I
151%
$9,201
Property Taxes
25%
$1,506
Home Insurance
10%
$621
HOA
0%
$0
Property Management
15%
$914
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,524