Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.36% first-year return on $341k initial cash invested.
-26.36%
Cash On Cash
0.58%
Cap Rate
0.09
DSCR
$3,530
Rent
-$7,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,530 income − $11,030 expenses = $7,500 out of pocket
Investment Breakdown
|
Purchase Price
$1540k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$308k
Closing costs
1%
$15,403
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,530
Total Expenses
$11,030
Mortgage P&I
230%
$8,109
Property Taxes
18%
$649
Home Insurance
16%
$578
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882