Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.01% first-year return on $358k initial cash invested.
-22.01%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$5,216
Rent
-$6,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,216 income − $11,786 expenses = $6,570 out of pocket
Investment Breakdown
|
Purchase Price
$1620k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$324k
Closing costs
1%
$16,197
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,216
Total Expenses
$11,786
Mortgage P&I
156%
$8,148
Property Taxes
9%
$462
Home Insurance
11%
$593
HOA
2%
$79
Property Management
15%
$782
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,304