Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.35% first-year return on $367k initial cash invested.
-23.35%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$5,133
Rent
-$7,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,133 income − $12,275 expenses = $7,142 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
$5,133
Total Expenses
$12,275
Mortgage P&I
164%
$8,426
Property Taxes
15%
$774
Home Insurance
12%
$612
HOA
0%
$0
Property Management
15%
$770
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,283