Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.9% first-year return on $365k initial cash invested.
-22.9%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$6,383
Rent
-$6,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,383 income − $13,338 expenses = $6,955 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$330k
Closing costs
1%
$16,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,383
Total Expenses
$13,338
Mortgage P&I
129%
$8,239
Property Taxes
23%
$1,458
Home Insurance
9%
$578
HOA
0%
$0
Property Management
15%
$957
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,596