Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.94% first-year return on $357k initial cash invested.
-33.94%
Cash On Cash
-1.28%
Cap Rate
-0.21
DSCR
$3,251
Rent
-$10,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,251 income − $13,346 expenses = $10,095 out of pocket
Investment Breakdown
|
Purchase Price
$1614k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,137
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,251
Total Expenses
$13,346
Mortgage P&I
254%
$8,243
Property Taxes
42%
$1,377
Home Insurance
18%
$595
HOA
48%
$1,570
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813