Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.07% first-year return on $357k initial cash invested.
-21.07%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$6,562
Rent
-$6,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,562 income − $12,835 expenses = $6,273 out of pocket
Investment Breakdown
|
Purchase Price
$1587k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$317k
Closing costs
1%
$15,866
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,562
Total Expenses
$12,835
Mortgage P&I
120%
$7,905
Property Taxes
17%
$1,123
Home Insurance
8%
$555
HOA
2%
$104
Property Management
15%
$984
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,640