Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.35% first-year return on $350k initial cash invested.
-25.35%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$5,502
Rent
-$7,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,502 income − $12,895 expenses = $7,393 out of pocket
Investment Breakdown
|
Purchase Price
$1581k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$316k
Closing costs
1%
$15,806
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,502
Total Expenses
$12,895
Mortgage P&I
144%
$7,928
Property Taxes
26%
$1,446
Home Insurance
16%
$875
HOA
0%
$5
Property Management
15%
$825
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,376