Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.92% first-year return on $350k initial cash invested.
-27.92%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$5,659
Rent
-$8,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,659 income − $13,799 expenses = $8,140 out of pocket
Investment Breakdown
|
Purchase Price
$1580k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$316k
Closing costs
1%
$15,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,659
Total Expenses
$13,799
Mortgage P&I
143%
$8,094
Property Taxes
43%
$2,436
Home Insurance
10%
$553
HOA
0%
$0
Property Management
15%
$849
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,415