Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.38% first-year return on $343k initial cash invested.
-25.38%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$5,042
Rent
-$7,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,042 income − $12,306 expenses = $7,264 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
$5,042
Total Expenses
$12,306
Mortgage P&I
154%
$7,768
Property Taxes
31%
$1,576
Home Insurance
11%
$542
HOA
0%
$0
Property Management
15%
$756
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,260