Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.6% first-year return on $344k initial cash invested.
-28.6%
Cash On Cash
-0.29%
Cap Rate
-0.05
DSCR
$2,657
Rent
-$8,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,657 income − $10,852 expenses = $8,195 out of pocket
Investment Breakdown
|
Purchase Price
$1552k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,516
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,657
Total Expenses
$10,852
Mortgage P&I
290%
$7,710
Property Taxes
49%
$1,308
Home Insurance
21%
$559
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664