Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.59% first-year return on $343k initial cash invested.
-22.59%
Cash On Cash
1.92%
Cap Rate
0.29
DSCR
$7,921
Rent
-$6,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,921 income − $14,384 expenses = $6,463 out of pocket
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,921
Total Expenses
$14,384
Mortgage P&I
109%
$8,620
Property Taxes
18%
$1,420
Home Insurance
7%
$542
HOA
0%
$0
Property Management
15%
$1,188
CapEx
4%
$317
Vacancy
0%
$0
Maintenance
4%
$317
Other
25%
$1,980