Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.69% first-year return on $359k initial cash invested.
-13.69%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$9,616
Rent
-$4,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,616 income − $13,714 expenses = $4,098 out of pocket
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,616
Total Expenses
$13,714
Mortgage P&I
85%
$8,192
Property Taxes
4%
$337
Home Insurance
6%
$569
HOA
0%
$0
Property Management
15%
$1,442
CapEx
4%
$385
Vacancy
0%
$0
Maintenance
4%
$385
Other
25%
$2,404