Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.76% first-year return on $359k initial cash invested.
-24.76%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$3,971
Rent
-$7,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,971 income − $11,380 expenses = $7,409 out of pocket
Investment Breakdown
|
Purchase Price
$1624k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$325k
Closing costs
1%
$16,243
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,971
Total Expenses
$11,380
Mortgage P&I
204%
$8,093
Property Taxes
20%
$792
Home Insurance
15%
$588
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$993