Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.79% first-year return on $356k initial cash invested.
-24.79%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$4,823
Rent
-$7,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,823 income − $12,180 expenses = $7,357 out of pocket
Investment Breakdown
|
Purchase Price
$1610k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$322k
Closing costs
1%
$16,103
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,823
Total Expenses
$12,180
Mortgage P&I
166%
$7,990
Property Taxes
27%
$1,297
Home Insurance
12%
$578
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,206