Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.23% first-year return on $368k initial cash invested.
-24.23%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$3,900
Rent
-$7,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,900 income − $11,322 expenses = $7,422 out of pocket
Investment Breakdown
|
Purchase Price
$1664k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$333k
Closing costs
1%
$16,643
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,900
Total Expenses
$11,322
Mortgage P&I
213%
$8,313
Property Taxes
14%
$542
Home Insurance
15%
$595
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$975