Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.72% first-year return on $353k initial cash invested.
-27.72%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$1,575
Rent
-$8,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,575 income − $9,728 expenses = $8,153 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,575
Total Expenses
$9,728
Mortgage P&I
512%
$8,065
Property Taxes
21%
$324
Home Insurance
35%
$558
HOA
2%
$25
Property Management
15%
$236
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$394