Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.38% first-year return on $351k initial cash invested.
-30.38%
Cash On Cash
-0.65%
Cap Rate
-0.11
DSCR
$1,860
Rent
-$8,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $10,750 expenses = $8,890 out of pocket
Investment Breakdown
|
Purchase Price
$1586k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,862
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,860
Total Expenses
$10,750
Mortgage P&I
428%
$7,958
Property Taxes
67%
$1,252
Home Insurance
35%
$648
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$465