Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.68% first-year return on $365k initial cash invested.
-27.68%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$3,592
Rent
-$8,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,592 income − $12,000 expenses = $8,408 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
$3,592
Total Expenses
$12,000
Mortgage P&I
229%
$8,239
Property Taxes
41%
$1,458
Home Insurance
16%
$578
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898