Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.2% first-year return on $353k initial cash invested.
-30.2%
Cash On Cash
-0.71%
Cap Rate
-0.12
DSCR
$2,221
Rent
-$8,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,221 income − $11,103 expenses = $8,882 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,947
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,221
Total Expenses
$11,103
Mortgage P&I
354%
$7,855
Property Taxes
15%
$339
Home Insurance
83%
$1,843
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$555