Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.28% first-year return on $365k initial cash invested.
-30.28%
Cash On Cash
-0.62%
Cap Rate
-0.1
DSCR
$2,111
Rent
-$9,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,111 income − $11,322 expenses = $9,211 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
$2,111
Total Expenses
$11,322
Mortgage P&I
392%
$8,269
Property Taxes
70%
$1,482
Home Insurance
26%
$558
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$528