Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.58% first-year return on $365k initial cash invested.
-26.58%
Cash On Cash
0.21%
Cap Rate
0.03
DSCR
$3,879
Rent
-$8,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,879 income − $11,961 expenses = $8,082 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
$3,879
Total Expenses
$11,961
Mortgage P&I
212%
$8,213
Property Taxes
33%
$1,291
Home Insurance
15%
$595
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970