Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.69% first-year return on $352k initial cash invested.
-21.69%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$6,931
Rent
-$6,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,931 income − $13,300 expenses = $6,369 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
$6,931
Total Expenses
$13,300
Mortgage P&I
117%
$8,105
Property Taxes
18%
$1,238
Home Insurance
9%
$630
HOA
0%
$0
Property Management
15%
$1,040
CapEx
4%
$277
Vacancy
0%
$0
Maintenance
4%
$277
Other
25%
$1,733