Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.3% first-year return on $354k initial cash invested.
-30.3%
Cash On Cash
-0.58%
Cap Rate
-0.1
DSCR
$2,864
Rent
-$8,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,864 income − $11,798 expenses = $8,934 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
$2,864
Total Expenses
$11,798
Mortgage P&I
281%
$8,044
Property Taxes
60%
$1,706
Home Insurance
21%
$612
HOA
2%
$60
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716