Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.04% first-year return on $366k initial cash invested.
-16.04%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$7,784
Rent
-$4,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,784 income − $12,677 expenses = $4,893 out of pocket
Investment Breakdown
|
Purchase Price
$1657k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$331k
Closing costs
1%
$16,573
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,784
Total Expenses
$12,677
Mortgage P&I
105%
$8,197
Property Taxes
2%
$149
Home Insurance
8%
$595
HOA
0%
$0
Property Management
15%
$1,168
CapEx
4%
$311
Vacancy
0%
$0
Maintenance
4%
$311
Other
25%
$1,946