Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.22% first-year return on $366k initial cash invested.
-16.22%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$7,676
Rent
-$4,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,676 income − $12,625 expenses = $4,949 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
$7,676
Total Expenses
$12,625
Mortgage P&I
107%
$8,197
Property Taxes
2%
$149
Home Insurance
8%
$595
HOA
0%
$0
Property Management
15%
$1,151
CapEx
4%
$307
Vacancy
0%
$0
Maintenance
4%
$307
Other
25%
$1,919