Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.68% first-year return on $351k initial cash invested.
-29.68%
Cash On Cash
-0.48%
Cap Rate
-0.08
DSCR
$2,258
Rent
-$8,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,258 income − $10,941 expenses = $8,683 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
$2,258
Total Expenses
$10,941
Mortgage P&I
352%
$7,958
Property Taxes
55%
$1,252
Home Insurance
29%
$648
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564