Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.72% first-year return on $355k initial cash invested.
-22.72%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$4,726
Rent
-$6,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,726 income − $11,448 expenses = $6,722 out of pocket
Investment Breakdown
|
Purchase Price
$1605k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$355k
Downpayment
20%
$321k
Closing costs
1%
$16,051
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,726
Total Expenses
$11,448
Mortgage P&I
170%
$8,042
Property Taxes
7%
$351
Home Insurance
13%
$595
HOA
4%
$191
Property Management
15%
$709
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,182