Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.54% first-year return on $362k initial cash invested.
-24.54%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$4,085
Rent
-$7,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,085 income − $11,495 expenses = $7,410 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
$4,085
Total Expenses
$11,495
Mortgage P&I
201%
$8,211
Property Taxes
18%
$731
Home Insurance
15%
$593
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,021