Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.55% first-year return on $355k initial cash invested.
-27.55%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$2,510
Rent
-$8,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,510 income − $10,663 expenses = $8,153 out of pocket
Investment Breakdown
|
Purchase Price
$1605k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$355k
Downpayment
20%
$321k
Closing costs
1%
$16,052
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,510
Total Expenses
$10,663
Mortgage P&I
318%
$7,983
Property Taxes
33%
$820
Home Insurance
26%
$656
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628