Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.79% first-year return on $367k initial cash invested.
-24.79%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$4,876
Rent
-$7,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,876 income − $12,454 expenses = $7,578 out of pocket
Investment Breakdown
|
Purchase Price
$1661k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$332k
Closing costs
1%
$16,613
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,876
Total Expenses
$12,454
Mortgage P&I
171%
$8,341
Property Taxes
24%
$1,178
Home Insurance
12%
$595
HOA
0%
$0
Property Management
15%
$731
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,219