Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.53% first-year return on $342k initial cash invested.
-24.53%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$6,668
Rent
-$6,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,668 income − $13,665 expenses = $6,997 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
$6,668
Total Expenses
$13,665
Mortgage P&I
118%
$7,848
Property Taxes
29%
$1,916
Home Insurance
11%
$700
HOA
0%
$0
Property Management
15%
$1,000
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,667