Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.45% first-year return on $370k initial cash invested.
-24.45%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$4,902
Rent
-$7,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,902 income − $12,449 expenses = $7,547 out of pocket
Investment Breakdown
|
Purchase Price
$1678k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$336k
Closing costs
1%
$16,784
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,902
Total Expenses
$12,449
Mortgage P&I
170%
$8,357
Property Taxes
23%
$1,146
Home Insurance
12%
$593
HOA
0%
$0
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,226