Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.71% first-year return on $351k initial cash invested.
-25.71%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$2,795
Rent
-$7,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,795 income − $10,321 expenses = $7,526 out of pocket
Investment Breakdown
|
Purchase Price
$1587k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,868
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,795
Total Expenses
$10,321
Mortgage P&I
287%
$8,024
Property Taxes
13%
$362
Home Insurance
21%
$593
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699