Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.81% first-year return on $349k initial cash invested.
-27.81%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$3,811
Rent
-$8,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,811 income − $11,905 expenses = $8,094 out of pocket
Investment Breakdown
|
Purchase Price
$1577k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$315k
Closing costs
1%
$15,773
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,811
Total Expenses
$11,905
Mortgage P&I
211%
$8,034
Property Taxes
33%
$1,274
Home Insurance
16%
$593
HOA
5%
$175
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$953