Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.91% first-year return on $353k initial cash invested.
-25.91%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$4,934
Rent
-$7,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,934 income − $12,556 expenses = $7,622 out of pocket
Investment Breakdown
|
Purchase Price
$1596k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,955
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,934
Total Expenses
$12,556
Mortgage P&I
159%
$7,852
Property Taxes
32%
$1,569
Home Insurance
11%
$558
HOA
4%
$209
Property Management
15%
$740
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,234