Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.6% first-year return on $338k initial cash invested.
-27.6%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$2,861
Rent
-$7,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,861 income − $10,628 expenses = $7,767 out of pocket
Investment Breakdown
|
Purchase Price
$1522k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$304k
Closing costs
1%
$15,223
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,861
Total Expenses
$10,628
Mortgage P&I
269%
$7,698
Property Taxes
34%
$966
Home Insurance
20%
$558
HOA
1%
$34
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715