Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.79% first-year return on $358k initial cash invested.
-28.79%
Cash On Cash
-0.2%
Cap Rate
-0.03
DSCR
$3,536
Rent
-$8,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $12,126 expenses = $8,590 out of pocket
Investment Breakdown
|
Purchase Price
$1620k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$324k
Closing costs
1%
$16,195
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$12,126
Mortgage P&I
231%
$8,179
Property Taxes
40%
$1,408
Home Insurance
16%
$582
HOA
7%
$261
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884