Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.47% first-year return on $365k initial cash invested.
-25.47%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$4,925
Rent
-$7,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,925 income − $12,673 expenses = $7,748 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
$4,925
Total Expenses
$12,673
Mortgage P&I
168%
$8,269
Property Taxes
30%
$1,482
Home Insurance
11%
$558
HOA
0%
$0
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,231