Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.36% first-year return on $358k initial cash invested.
-26.36%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$3,563
Rent
-$7,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,563 income − $11,431 expenses = $7,868 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
$3,563
Total Expenses
$11,431
Mortgage P&I
228%
$8,106
Property Taxes
28%
$1,003
Home Insurance
17%
$595
HOA
0%
$16
Property Management
15%
$534
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891