Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.53% first-year return on $363k initial cash invested.
-32.53%
Cash On Cash
-0.54%
Cap Rate
-0.08
DSCR
$2,713
Rent
-$9,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,713 income − $12,543 expenses = $9,830 out of pocket
Investment Breakdown
|
Purchase Price
$1641k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$328k
Closing costs
1%
$16,410
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,713
Total Expenses
$12,543
Mortgage P&I
331%
$8,989
Property Taxes
61%
$1,656
Home Insurance
22%
$595
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$678