Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.9% first-year return on $344k initial cash invested.
-23.9%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$4,402
Rent
-$6,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,402 income − $11,243 expenses = $6,841 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,402
Total Expenses
$11,243
Mortgage P&I
177%
$7,803
Property Taxes
18%
$786
Home Insurance
12%
$542
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100