Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.54% first-year return on $354k initial cash invested.
-28.54%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$2,447
Rent
-$8,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,447 income − $10,867 expenses = $8,420 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,447
Total Expenses
$10,867
Mortgage P&I
346%
$8,476
Property Taxes
27%
$656
Home Insurance
23%
$560
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612