Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.31% first-year return on $343k initial cash invested.
-24.31%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$5,629
Rent
-$6,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,629 income − $12,587 expenses = $6,958 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,629
Total Expenses
$12,587
Mortgage P&I
138%
$7,768
Property Taxes
28%
$1,576
Home Insurance
10%
$542
HOA
0%
$0
Property Management
15%
$844
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,407