Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.62% first-year return on $369k initial cash invested.
-28.62%
Cash On Cash
-0.21%
Cap Rate
-0.03
DSCR
$3,687
Rent
-$8,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,687 income − $12,493 expenses = $8,806 out of pocket
Investment Breakdown
|
Purchase Price
$1673k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$335k
Closing costs
1%
$16,728
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,687
Total Expenses
$12,493
Mortgage P&I
227%
$8,371
Property Taxes
47%
$1,741
Home Insurance
17%
$612
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$922