Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.29% first-year return on $352k initial cash invested.
-25.29%
Cash On Cash
0.58%
Cap Rate
0.09
DSCR
$3,211
Rent
-$7,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,211 income − $10,628 expenses = $7,417 out of pocket
Investment Breakdown
|
Purchase Price
$1590k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$318k
Closing costs
1%
$15,901
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,211
Total Expenses
$10,628
Mortgage P&I
251%
$8,051
Property Taxes
15%
$480
Home Insurance
17%
$556
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803