Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.3% first-year return on $351k initial cash invested.
-29.3%
Cash On Cash
-0.4%
Cap Rate
-0.07
DSCR
$2,410
Rent
-$8,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $10,983 expenses = $8,573 out of pocket
Investment Breakdown
|
Purchase Price
$1586k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,861
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,410
Total Expenses
$10,983
Mortgage P&I
330%
$7,947
Property Taxes
40%
$975
Home Insurance
24%
$586
HOA
13%
$319
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602