Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.92% first-year return on $354k initial cash invested.
-17.92%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$7,045
Rent
-$5,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,045 income − $12,332 expenses = $5,287 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.3%
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
$7,045
Total Expenses
$12,332
Mortgage P&I
113%
$7,930
Property Taxes
7%
$460
Home Insurance
8%
$560
HOA
0%
$0
Property Management
15%
$1,057
CapEx
4%
$282
Vacancy
0%
$0
Maintenance
4%
$282
Other
25%
$1,761