Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.04% first-year return on $354k initial cash invested.
-28.04%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$3,107
Rent
-$8,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,107 income − $11,386 expenses = $8,279 out of pocket
Investment Breakdown
|
Purchase Price
$1602k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,017
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,107
Total Expenses
$11,386
Mortgage P&I
261%
$8,099
Property Taxes
38%
$1,180
Home Insurance
19%
$578
HOA
1%
$38
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777