Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.05% first-year return on $355k initial cash invested.
-25.05%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$4,160
Rent
-$7,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,160 income − $11,573 expenses = $7,413 out of pocket
Investment Breakdown
|
Purchase Price
$1605k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$355k
Downpayment
20%
$321k
Closing costs
1%
$16,052
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,160
Total Expenses
$11,573
Mortgage P&I
199%
$8,264
Property Taxes
17%
$721
Home Insurance
14%
$592
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040