Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.04% first-year return on $367k initial cash invested.
-23.04%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$5,317
Rent
-$7,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,317 income − $12,365 expenses = $7,048 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
$5,317
Total Expenses
$12,365
Mortgage P&I
158%
$8,426
Property Taxes
15%
$774
Home Insurance
12%
$612
HOA
0%
$0
Property Management
15%
$798
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,329