Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.24% first-year return on $354k initial cash invested.
-27.24%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$3,807
Rent
-$8,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,807 income − $11,842 expenses = $8,035 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,807
Total Expenses
$11,842
Mortgage P&I
209%
$7,968
Property Taxes
39%
$1,487
Home Insurance
15%
$560
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952