Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.85% first-year return on $354k initial cash invested.
-29.85%
Cash On Cash
-0.48%
Cap Rate
-0.08
DSCR
$3,115
Rent
-$8,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,115 income − $11,918 expenses = $8,803 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,992
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,115
Total Expenses
$11,918
Mortgage P&I
258%
$8,044
Property Taxes
55%
$1,706
Home Insurance
20%
$612
HOA
2%
$60
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779