Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.43% first-year return on $344k initial cash invested.
-27.43%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$3,304
Rent
-$7,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $11,163 expenses = $7,859 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
$3,304
Total Expenses
$11,163
Mortgage P&I
233%
$7,710
Property Taxes
40%
$1,308
Home Insurance
17%
$559
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826