Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.23% first-year return on $354k initial cash invested.
-25.23%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$3,450
Rent
-$7,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $10,894 expenses = $7,444 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$10,894
Mortgage P&I
230%
$7,933
Property Taxes
18%
$632
Home Insurance
16%
$560
HOA
3%
$113
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862