Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.27% first-year return on $358k initial cash invested.
-22.27%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$6,146
Rent
-$6,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,146 income − $12,781 expenses = $6,635 out of pocket
Investment Breakdown
|
Purchase Price
$1617k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$323k
Closing costs
1%
$16,168
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,146
Total Expenses
$12,781
Mortgage P&I
134%
$8,214
Property Taxes
17%
$1,027
Home Insurance
10%
$590
HOA
0%
$0
Property Management
15%
$922
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,536