Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.32% first-year return on $354k initial cash invested.
-31.32%
Cash On Cash
-0.74%
Cap Rate
-0.12
DSCR
$2,643
Rent
-$9,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,643 income − $11,883 expenses = $9,240 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
$2,643
Total Expenses
$11,883
Mortgage P&I
308%
$8,143
Property Taxes
72%
$1,911
Home Insurance
21%
$560
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$661