Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.46% first-year return on $358k initial cash invested.
-22.46%
Cash On Cash
1.31%
Cap Rate
0.21
DSCR
$6,039
Rent
-$6,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,039 income − $12,731 expenses = $6,692 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
$6,039
Total Expenses
$12,731
Mortgage P&I
136%
$8,214
Property Taxes
17%
$1,027
Home Insurance
10%
$590
HOA
0%
$0
Property Management
15%
$906
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,510