Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.73% first-year return on $356k initial cash invested.
-26.73%
Cash On Cash
0.94%
Cap Rate
0.14
DSCR
$5,179
Rent
-$7,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,179 income − $13,114 expenses = $7,935 out of pocket
Investment Breakdown
|
Purchase Price
$1611k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$322k
Closing costs
1%
$16,105
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,179
Total Expenses
$13,114
Mortgage P&I
173%
$8,985
Property Taxes
20%
$1,048
Home Insurance
11%
$595
HOA
0%
$0
Property Management
15%
$777
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,295