Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.01% first-year return on $354k initial cash invested.
-31.01%
Cash On Cash
-0.67%
Cap Rate
-0.11
DSCR
$2,820
Rent
-$9,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,820 income − $11,968 expenses = $9,148 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,820
Total Expenses
$11,968
Mortgage P&I
289%
$8,143
Property Taxes
68%
$1,911
Home Insurance
20%
$560
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705