Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.34% first-year return on $354k initial cash invested.
-21.34%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$4,868
Rent
-$6,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,868 income − $11,156 expenses = $6,288 out of pocket
Investment Breakdown
|
Purchase Price
$1598k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,868
Total Expenses
$11,156
Mortgage P&I
164%
$8,001
Property Taxes
5%
$259
Home Insurance
11%
$559
HOA
0%
$0
Property Management
15%
$730
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,217