Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.69% first-year return on $360k initial cash invested.
-25.69%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$3,687
Rent
-$7,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,687 income − $11,392 expenses = $7,705 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
$3,687
Total Expenses
$11,392
Mortgage P&I
219%
$8,067
Property Taxes
26%
$968
Home Insurance
16%
$588
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$922