Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.66% first-year return on $359k initial cash invested.
-33.66%
Cash On Cash
-1.33%
Cap Rate
-0.22
DSCR
$4,399
Rent
-$10,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,399 income − $14,468 expenses = $10,069 out of pocket
Investment Breakdown
|
Purchase Price
$1624k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$325k
Closing costs
1%
$16,238
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,399
Total Expenses
$14,468
Mortgage P&I
184%
$8,097
Property Taxes
81%
$3,582
Home Insurance
15%
$677
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100