Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.61% first-year return on $352k initial cash invested.
-24.61%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$4,602
Rent
-$7,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,602 income − $11,819 expenses = $7,217 out of pocket
Investment Breakdown
|
Purchase Price
$1590k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$318k
Closing costs
1%
$15,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,602
Total Expenses
$11,819
Mortgage P&I
183%
$8,423
Property Taxes
9%
$397
Home Insurance
12%
$556
HOA
5%
$235
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,150