Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.51% first-year return on $349k initial cash invested.
-20.51%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$5,090
Rent
-$5,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,090 income − $11,049 expenses = $5,959 out of pocket
Investment Breakdown
|
Purchase Price
$1575k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$315k
Closing costs
1%
$15,746
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,090
Total Expenses
$11,049
Mortgage P&I
151%
$7,696
Property Taxes
7%
$331
Home Insurance
11%
$578
HOA
0%
$0
Property Management
15%
$764
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,272