Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.26% first-year return on $368k initial cash invested.
-29.26%
Cash On Cash
0.35%
Cap Rate
0.05
DSCR
$4,916
Rent
-$8,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,916 income − $13,892 expenses = $8,976 out of pocket
Investment Breakdown
|
Purchase Price
$1667k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$333k
Closing costs
1%
$16,670
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,916
Total Expenses
$13,892
Mortgage P&I
188%
$9,265
Property Taxes
34%
$1,672
Home Insurance
12%
$595
HOA
0%
$0
Property Management
15%
$737
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,229