Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.11% first-year return on $359k initial cash invested.
-22.11%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$4,588
Rent
-$6,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,588 income − $11,208 expenses = $6,620 out of pocket
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,588
Total Expenses
$11,208
Mortgage P&I
178%
$8,164
Property Taxes
6%
$272
Home Insurance
12%
$569
HOA
0%
$0
Property Management
15%
$688
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,147