Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.16% first-year return on $367k initial cash invested.
-23.16%
Cash On Cash
1.12%
Cap Rate
0.18
DSCR
$5,245
Rent
-$7,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,245 income − $12,330 expenses = $7,085 out of pocket
Investment Breakdown
|
Purchase Price
$1662k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$332k
Closing costs
1%
$16,624
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,245
Total Expenses
$12,330
Mortgage P&I
161%
$8,426
Property Taxes
15%
$774
Home Insurance
12%
$612
HOA
0%
$0
Property Management
15%
$787
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,311