Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.09% first-year return on $366k initial cash invested.
-16.09%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$7,757
Rent
-$4,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,757 income − $12,664 expenses = $4,907 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
$7,757
Total Expenses
$12,664
Mortgage P&I
106%
$8,197
Property Taxes
2%
$149
Home Insurance
8%
$595
HOA
0%
$0
Property Management
15%
$1,164
CapEx
4%
$310
Vacancy
0%
$0
Maintenance
4%
$310
Other
25%
$1,939