Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.42% first-year return on $365k initial cash invested.
-11.42%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$11,492
Rent
-$3,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,492 income − $14,962 expenses = $3,470 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$330k
Closing costs
1%
$16,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,492
Total Expenses
$14,962
Mortgage P&I
72%
$8,271
Property Taxes
5%
$596
Home Insurance
5%
$578
HOA
0%
$0
Property Management
15%
$1,724
CapEx
4%
$460
Vacancy
0%
$0
Maintenance
4%
$460
Other
25%
$2,873