Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.97% first-year return on $355k initial cash invested.
-24.97%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$3,442
Rent
-$7,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,442 income − $10,831 expenses = $7,389 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
$3,442
Total Expenses
$10,831
Mortgage P&I
234%
$8,042
Property Taxes
10%
$351
Home Insurance
17%
$595
HOA
6%
$191
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860