Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.43% first-year return on $359k initial cash invested.
-21.43%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$6,862
Rent
-$6,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,862 income − $13,267 expenses = $6,405 out of pocket
Investment Breakdown
|
Purchase Price
$1622k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$324k
Closing costs
1%
$16,224
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,862
Total Expenses
$13,267
Mortgage P&I
118%
$8,097
Property Taxes
20%
$1,354
Home Insurance
8%
$523
HOA
0%
$0
Property Management
15%
$1,029
CapEx
4%
$274
Vacancy
0%
$0
Maintenance
4%
$274
Other
25%
$1,716