Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.65% first-year return on $359k initial cash invested.
-29.65%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$4,628
Rent
-$8,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,628 income − $13,490 expenses = $8,862 out of pocket
Investment Breakdown
|
Purchase Price
$1622k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$324k
Closing costs
1%
$16,223
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,628
Total Expenses
$13,490
Mortgage P&I
197%
$9,100
Property Taxes
32%
$1,458
Home Insurance
12%
$578
HOA
3%
$133
Property Management
15%
$694
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,157