Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.63% first-year return on $362k initial cash invested.
-23.63%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$4,616
Rent
-$7,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,616 income − $11,751 expenses = $7,135 out of pocket
Investment Breakdown
|
Purchase Price
$1640k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$328k
Closing costs
1%
$16,399
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,616
Total Expenses
$11,751
Mortgage P&I
178%
$8,211
Property Taxes
16%
$731
Home Insurance
13%
$593
HOA
0%
$0
Property Management
15%
$692
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,154