Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.07% first-year return on $351k initial cash invested.
-29.07%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$4,818
Rent
-$8,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,818 income − $13,318 expenses = $8,500 out of pocket
Investment Breakdown
|
Purchase Price
$1585k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,818
Total Expenses
$13,318
Mortgage P&I
185%
$8,891
Property Taxes
32%
$1,559
Home Insurance
12%
$555
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,204