Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.54% first-year return on $349k initial cash invested.
-27.54%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$3,965
Rent
-$8,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,965 income − $11,980 expenses = $8,015 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
$3,965
Total Expenses
$11,980
Mortgage P&I
203%
$8,034
Property Taxes
32%
$1,274
Home Insurance
15%
$593
HOA
4%
$175
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$991