Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.51% first-year return on $352k initial cash invested.
-30.51%
Cash On Cash
-0.59%
Cap Rate
-0.1
DSCR
$1,947
Rent
-$8,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,947 income − $10,908 expenses = $8,961 out of pocket
Investment Breakdown
|
Purchase Price
$1593k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$319k
Closing costs
1%
$15,925
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,947
Total Expenses
$10,908
Mortgage P&I
416%
$8,105
Property Taxes
64%
$1,238
Home Insurance
32%
$630
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$487