Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.05% first-year return on $360k initial cash invested.
-27.05%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$2,907
Rent
-$8,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,907 income − $11,018 expenses = $8,111 out of pocket
Investment Breakdown
|
Purchase Price
$1628k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$360k
Downpayment
20%
$326k
Closing costs
1%
$16,280
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,907
Total Expenses
$11,018
Mortgage P&I
278%
$8,067
Property Taxes
33%
$968
Home Insurance
20%
$588
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$727