Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.88% first-year return on $347k initial cash invested.
-25.88%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$3,169
Rent
-$7,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,169 income − $10,646 expenses = $7,477 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
$3,169
Total Expenses
$10,646
Mortgage P&I
247%
$7,839
Property Taxes
14%
$436
Home Insurance
17%
$548
HOA
10%
$302
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792