Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.69% first-year return on $352k initial cash invested.
-26.69%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$2,488
Rent
-$7,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $10,309 expenses = $7,821 out of pocket
Investment Breakdown
|
Purchase Price
$1589k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$318k
Closing costs
1%
$15,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$10,309
Mortgage P&I
323%
$8,039
Property Taxes
21%
$519
Home Insurance
22%
$556
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622