Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.36% first-year return on $352k initial cash invested.
-29.36%
Cash On Cash
-0.28%
Cap Rate
-0.05
DSCR
$2,366
Rent
-$8,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,366 income − $10,971 expenses = $8,605 out of pocket
Investment Breakdown
|
Purchase Price
$1589k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$318k
Closing costs
1%
$15,889
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,366
Total Expenses
$10,971
Mortgage P&I
344%
$8,139
Property Taxes
48%
$1,139
Home Insurance
24%
$556
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592