Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.18% first-year return on $354k initial cash invested.
-24.18%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$3,131
Rent
-$7,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,131 income − $10,264 expenses = $7,133 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,131
Total Expenses
$10,264
Mortgage P&I
256%
$8,001
Property Taxes
6%
$181
Home Insurance
18%
$560
HOA
1%
$19
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$783