Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.8% first-year return on $368k initial cash invested.
-23.8%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$4,158
Rent
-$7,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,158 income − $11,446 expenses = $7,288 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
$4,158
Total Expenses
$11,446
Mortgage P&I
200%
$8,313
Property Taxes
13%
$542
Home Insurance
14%
$595
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040