Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.84% first-year return on $357k initial cash invested.
-22.84%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$5,578
Rent
-$6,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,578 income − $12,375 expenses = $6,797 out of pocket
Investment Breakdown
|
Purchase Price
$1615k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,146
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,578
Total Expenses
$12,375
Mortgage P&I
143%
$7,952
Property Taxes
21%
$1,151
Home Insurance
11%
$595
HOA
0%
$0
Property Management
15%
$837
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,394