Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.15% first-year return on $357k initial cash invested.
-23.15%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$4,788
Rent
-$6,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,788 income − $11,683 expenses = $6,895 out of pocket
Investment Breakdown
|
Purchase Price
$1616k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,161
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,788
Total Expenses
$11,683
Mortgage P&I
167%
$8,016
Property Taxes
17%
$790
Home Insurance
12%
$578
HOA
0%
$0
Property Management
15%
$718
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,197