Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.13% first-year return on $338k initial cash invested.
-28.13%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$3,438
Rent
-$7,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $11,351 expenses = $7,913 out of pocket
Investment Breakdown
|
Purchase Price
$1522k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$304k
Closing costs
1%
$15,219
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,438
Total Expenses
$11,351
Mortgage P&I
222%
$7,616
Property Taxes
44%
$1,525
Home Insurance
16%
$558
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860