Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.71% first-year return on $352k initial cash invested.
-26.71%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$2,871
Rent
-$7,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,871 income − $10,703 expenses = $7,832 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
$2,871
Total Expenses
$10,703
Mortgage P&I
277%
$7,950
Property Taxes
28%
$818
Home Insurance
19%
$556
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718