Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.17% first-year return on $357k initial cash invested.
-25.17%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$3,384
Rent
-$7,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $10,879 expenses = $7,495 out of pocket
Investment Breakdown
|
Purchase Price
$1616k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,161
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$10,879
Mortgage P&I
239%
$8,073
Property Taxes
18%
$604
Home Insurance
17%
$578
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846