Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.33% first-year return on $353k initial cash invested.
-25.33%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$4,270
Rent
-$7,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,270 income − $11,721 expenses = $7,451 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,270
Total Expenses
$11,721
Mortgage P&I
189%
$8,055
Property Taxes
22%
$925
Home Insurance
13%
$558
HOA
3%
$133
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068