Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.88% first-year return on $353k initial cash invested.
-24.88%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$3,652
Rent
-$7,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,652 income − $10,969 expenses = $7,317 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,652
Total Expenses
$10,969
Mortgage P&I
218%
$7,974
Property Taxes
19%
$684
Home Insurance
15%
$558
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913