Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.4% first-year return on $355k initial cash invested.
-25.4%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$5,194
Rent
-$7,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,194 income − $12,715 expenses = $7,521 out of pocket
Investment Breakdown
|
Purchase Price
$1606k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$355k
Downpayment
20%
$321k
Closing costs
1%
$16,062
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,194
Total Expenses
$12,715
Mortgage P&I
159%
$8,239
Property Taxes
23%
$1,220
Home Insurance
11%
$586
HOA
3%
$177
Property Management
15%
$779
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,298