Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.93% first-year return on $365k initial cash invested.
-25.93%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$4,264
Rent
-$7,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,264 income − $12,147 expenses = $7,883 out of pocket
Investment Breakdown
|
Purchase Price
$1652k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$330k
Closing costs
1%
$16,515
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,264
Total Expenses
$12,147
Mortgage P&I
193%
$8,213
Property Taxes
30%
$1,291
Home Insurance
14%
$595
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,066