Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.14% first-year return on $365k initial cash invested.
-30.14%
Cash On Cash
-0.59%
Cap Rate
-0.1
DSCR
$2,193
Rent
-$9,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $11,362 expenses = $9,169 out of pocket
Investment Breakdown
|
Purchase Price
$1653k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$331k
Closing costs
1%
$16,525
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,193
Total Expenses
$11,362
Mortgage P&I
377%
$8,269
Property Taxes
68%
$1,482
Home Insurance
25%
$558
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548