Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.68% first-year return on $357k initial cash invested.
-26.68%
Cash On Cash
0.15%
Cap Rate
0.03
DSCR
$4,360
Rent
-$7,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,360 income − $12,290 expenses = $7,930 out of pocket
Investment Breakdown
|
Purchase Price
$1613k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,129
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,360
Total Expenses
$12,290
Mortgage P&I
183%
$7,964
Property Taxes
28%
$1,222
Home Insurance
14%
$612
HOA
9%
$400
Property Management
15%
$654
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,090