Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.97% first-year return on $342k initial cash invested.
-23.97%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$6,973
Rent
-$6,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,973 income − $13,811 expenses = $6,838 out of pocket
Investment Breakdown
|
Purchase Price
$1544k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$309k
Closing costs
1%
$15,441
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,973
Total Expenses
$13,811
Mortgage P&I
113%
$7,848
Property Taxes
27%
$1,916
Home Insurance
10%
$700
HOA
0%
$0
Property Management
15%
$1,046
CapEx
4%
$279
Vacancy
0%
$0
Maintenance
4%
$279
Other
25%
$1,743