Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.89% first-year return on $353k initial cash invested.
-24.89%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$3,644
Rent
-$7,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,644 income − $10,966 expenses = $7,322 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
$3,644
Total Expenses
$10,966
Mortgage P&I
219%
$7,974
Property Taxes
19%
$684
Home Insurance
15%
$558
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$911