Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.69% first-year return on $358k initial cash invested.
-29.69%
Cash On Cash
-0.37%
Cap Rate
-0.06
DSCR
$3,377
Rent
-$8,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,377 income − $12,247 expenses = $8,870 out of pocket
Investment Breakdown
|
Purchase Price
$1621k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$324k
Closing costs
1%
$16,212
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,377
Total Expenses
$12,247
Mortgage P&I
244%
$8,232
Property Taxes
48%
$1,606
Home Insurance
23%
$788
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844