Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.83% first-year return on $347k initial cash invested.
-25.83%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$3,198
Rent
-$7,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,198 income − $10,661 expenses = $7,463 out of pocket
Investment Breakdown
|
Purchase Price
$1565k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$313k
Closing costs
1%
$15,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,198
Total Expenses
$10,661
Mortgage P&I
245%
$7,839
Property Taxes
14%
$436
Home Insurance
17%
$548
HOA
9%
$302
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800