Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.12% first-year return on $354k initial cash invested.
-25.12%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$4,558
Rent
-$7,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,558 income − $11,963 expenses = $7,405 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,985
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,558
Total Expenses
$11,963
Mortgage P&I
175%
$7,963
Property Taxes
27%
$1,220
Home Insurance
13%
$592
HOA
0%
$0
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140