Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.4% first-year return on $352k initial cash invested.
-27.4%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$2,477
Rent
-$8,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,477 income − $10,513 expenses = $8,036 out of pocket
Investment Breakdown
|
Purchase Price
$1590k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$318k
Closing costs
1%
$15,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,477
Total Expenses
$10,513
Mortgage P&I
321%
$7,950
Property Taxes
33%
$818
Home Insurance
22%
$556
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619