Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.6% first-year return on $359k initial cash invested.
-26.6%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$2,009
Rent
-$7,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,009 income − $9,969 expenses = $7,960 out of pocket
Investment Breakdown
|
Purchase Price
$1624k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$325k
Closing costs
1%
$16,243
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,009
Total Expenses
$9,969
Mortgage P&I
399%
$8,017
Property Taxes
19%
$377
Home Insurance
30%
$612
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502