Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.77% first-year return on $354k initial cash invested.
-29.77%
Cash On Cash
-0.43%
Cap Rate
-0.07
DSCR
$2,862
Rent
-$8,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,862 income − $11,643 expenses = $8,781 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,862
Total Expenses
$11,643
Mortgage P&I
283%
$8,094
Property Taxes
49%
$1,413
Home Insurance
20%
$560
HOA
7%
$203
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$716