Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.75% first-year return on $358k initial cash invested.
-26.75%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$3,751
Rent
-$7,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,751 income − $11,736 expenses = $7,985 out of pocket
Investment Breakdown
|
Purchase Price
$1620k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$324k
Closing costs
1%
$16,203
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,751
Total Expenses
$11,736
Mortgage P&I
214%
$8,016
Property Taxes
26%
$991
Home Insurance
15%
$578
HOA
9%
$350
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938