Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.42% first-year return on $351k initial cash invested.
-20.42%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$5,255
Rent
-$5,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,255 income − $11,234 expenses = $5,979 out of pocket
Investment Breakdown
|
Purchase Price
$1587k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,872
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,255
Total Expenses
$11,234
Mortgage P&I
147%
$7,738
Property Taxes
11%
$569
Home Insurance
5%
$280
HOA
2%
$125
Property Management
15%
$788
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,314