Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.95% first-year return on $338k initial cash invested.
-21.95%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$5,652
Rent
-$6,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,652 income − $11,835 expenses = $6,183 out of pocket
Investment Breakdown
|
Purchase Price
$1524k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$305k
Closing costs
1%
$15,241
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,652
Total Expenses
$11,835
Mortgage P&I
138%
$7,793
Property Taxes
14%
$771
Home Insurance
10%
$558
HOA
0%
$0
Property Management
15%
$848
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,413