Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.04% first-year return on $359k initial cash invested.
-14.04%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$9,416
Rent
-$4,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,416 income − $13,618 expenses = $4,202 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
$9,416
Total Expenses
$13,618
Mortgage P&I
87%
$8,192
Property Taxes
4%
$337
Home Insurance
6%
$569
HOA
0%
$0
Property Management
15%
$1,412
CapEx
4%
$377
Vacancy
0%
$0
Maintenance
4%
$377
Other
25%
$2,354