Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.18% first-year return on $358k initial cash invested.
-15.18%
Cash On Cash
3.04%
Cap Rate
0.5
DSCR
$10,206
Rent
-$4,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,206 income − $14,730 expenses = $4,524 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
$10,206
Total Expenses
$14,730
Mortgage P&I
80%
$8,214
Property Taxes
10%
$1,027
Home Insurance
6%
$590
HOA
0%
$0
Property Management
15%
$1,531
CapEx
4%
$408
Vacancy
0%
$0
Maintenance
4%
$408
Other
25%
$2,552