Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.31% first-year return on $358k initial cash invested.
-26.31%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$3,593
Rent
-$7,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,593 income − $11,445 expenses = $7,852 out of pocket
Investment Breakdown
|
Purchase Price
$1620k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$324k
Closing costs
1%
$16,196
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,593
Total Expenses
$11,445
Mortgage P&I
226%
$8,106
Property Taxes
28%
$1,003
Home Insurance
17%
$595
HOA
0%
$16
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898