Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.69% first-year return on $353k initial cash invested.
-30.69%
Cash On Cash
-0.56%
Cap Rate
-0.09
DSCR
$2,521
Rent
-$9,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,521 income − $11,553 expenses = $9,032 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
$2,521
Total Expenses
$11,553
Mortgage P&I
325%
$8,184
Property Taxes
63%
$1,581
Home Insurance
23%
$578
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630