Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.67% first-year return on $354k initial cash invested.
-24.67%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$4,819
Rent
-$7,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,819 income − $12,089 expenses = $7,270 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
$4,819
Total Expenses
$12,089
Mortgage P&I
165%
$7,963
Property Taxes
25%
$1,220
Home Insurance
12%
$592
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,205