Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.03% first-year return on $338k initial cash invested.
-24.03%
Cash On Cash
1.15%
Cap Rate
0.18
DSCR
$3,922
Rent
-$6,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,922 income − $10,681 expenses = $6,759 out of pocket
Investment Breakdown
|
Purchase Price
$1522k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$304k
Closing costs
1%
$15,217
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,922
Total Expenses
$10,681
Mortgage P&I
206%
$8,062
Property Taxes
1%
$25
Home Insurance
14%
$542
HOA
4%
$170
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980