Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.01% first-year return on $350k initial cash invested.
-26.01%
Cash On Cash
1.05%
Cap Rate
0.16
DSCR
$5,815
Rent
-$7,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,815 income − $13,405 expenses = $7,590 out of pocket
Investment Breakdown
|
Purchase Price
$1582k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$316k
Closing costs
1%
$15,817
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,815
Total Expenses
$13,405
Mortgage P&I
150%
$8,740
Property Taxes
22%
$1,278
Home Insurance
10%
$595
HOA
0%
$0
Property Management
15%
$872
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,454