Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.76% first-year return on $353k initial cash invested.
-30.76%
Cash On Cash
-0.58%
Cap Rate
-0.09
DSCR
$2,480
Rent
-$9,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,480 income − $11,533 expenses = $9,053 out of pocket
Investment Breakdown
|
Purchase Price
$1596k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,961
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,480
Total Expenses
$11,533
Mortgage P&I
330%
$8,184
Property Taxes
64%
$1,581
Home Insurance
23%
$578
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620