Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.07% first-year return on $365k initial cash invested.
-22.07%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$5,990
Rent
-$6,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,990 income − $12,694 expenses = $6,704 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$330k
Closing costs
1%
$16,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,990
Total Expenses
$12,694
Mortgage P&I
136%
$8,122
Property Taxes
9%
$518
Home Insurance
10%
$578
HOA
10%
$600
Property Management
15%
$898
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,498