Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.24% first-year return on $362k initial cash invested.
-28.24%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$4,048
Rent
-$8,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,048 income − $12,554 expenses = $8,506 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
2%
$36,000
Cashflow
Total Income
$4,048
Total Expenses
$12,554
Mortgage P&I
196%
$7,930
Property Taxes
52%
$2,098
Home Insurance
13%
$542
HOA
1%
$41
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012