Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.43% first-year return on $359k initial cash invested.
-27.43%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$4,235
Rent
-$8,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,235 income − $12,448 expenses = $8,213 out of pocket
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,235
Total Expenses
$12,448
Mortgage P&I
190%
$8,061
Property Taxes
40%
$1,701
Home Insurance
13%
$569
HOA
2%
$85
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,059