Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.76% first-year return on $359k initial cash invested.
-19.76%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$6,937
Rent
-$5,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,937 income − $12,852 expenses = $5,915 out of pocket
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,937
Total Expenses
$12,852
Mortgage P&I
120%
$8,312
Property Taxes
9%
$642
Home Insurance
8%
$569
HOA
0%
$0
Property Management
15%
$1,041
CapEx
4%
$277
Vacancy
0%
$0
Maintenance
4%
$277
Other
25%
$1,734