Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.55% first-year return on $359k initial cash invested.
-25.55%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$3,515
Rent
-$7,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,515 income − $11,161 expenses = $7,646 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
$3,515
Total Expenses
$11,161
Mortgage P&I
230%
$8,093
Property Taxes
23%
$792
Home Insurance
17%
$588
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879