Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.03% first-year return on $371k initial cash invested.
-26.03%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$4,622
Rent
-$8,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,622 income − $12,673 expenses = $8,051 out of pocket
Investment Breakdown
|
Purchase Price
$1682k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$336k
Closing costs
1%
$16,819
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,622
Total Expenses
$12,673
Mortgage P&I
184%
$8,512
Property Taxes
25%
$1,153
Home Insurance
17%
$768
HOA
0%
$21
Property Management
15%
$693
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,156