Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.07% first-year return on $359k initial cash invested.
-25.07%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$2,892
Rent
-$7,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $10,395 expenses = $7,503 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
$2,892
Total Expenses
$10,395
Mortgage P&I
277%
$8,017
Property Taxes
13%
$377
Home Insurance
21%
$612
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723