Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.12% first-year return on $353k initial cash invested.
-23.12%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$5,031
Rent
-$6,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,031 income − $11,833 expenses = $6,802 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,953
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,031
Total Expenses
$11,833
Mortgage P&I
157%
$7,903
Property Taxes
19%
$937
Home Insurance
11%
$578
HOA
0%
$0
Property Management
15%
$755
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,258