Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.72% first-year return on $354k initial cash invested.
-27.72%
Cash On Cash
0.03%
Cap Rate
0.01
DSCR
$3,286
Rent
-$8,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $11,472 expenses = $8,186 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
$3,286
Total Expenses
$11,472
Mortgage P&I
246%
$8,099
Property Taxes
36%
$1,180
Home Insurance
18%
$578
HOA
1%
$38
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822