Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25% first-year return on $354k initial cash invested.
-25%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$3,232
Rent
-$7,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,232 income − $10,599 expenses = $7,367 out of pocket
Investment Breakdown
|
Purchase Price
$1598k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,232
Total Expenses
$10,599
Mortgage P&I
248%
$8,011
Property Taxes
15%
$478
Home Insurance
17%
$559
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808