Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.06% first-year return on $353k initial cash invested.
-28.06%
Cash On Cash
-0.1%
Cap Rate
-0.02
DSCR
$1,382
Rent
-$8,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,382 income − $9,635 expenses = $8,253 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
$1,382
Total Expenses
$9,635
Mortgage P&I
584%
$8,065
Property Taxes
23%
$324
Home Insurance
40%
$558
HOA
2%
$25
Property Management
15%
$207
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$346