Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.92% first-year return on $353k initial cash invested.
-22.92%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$4,467
Rent
-$6,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,467 income − $11,207 expenses = $6,740 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
$4,467
Total Expenses
$11,207
Mortgage P&I
180%
$8,055
Property Taxes
10%
$449
Home Insurance
12%
$558
HOA
0%
$0
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,117