Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.44% first-year return on $340k initial cash invested.
-28.44%
Cash On Cash
-0.27%
Cap Rate
-0.05
DSCR
$2,521
Rent
-$8,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,521 income − $10,580 expenses = $8,059 out of pocket
Investment Breakdown
|
Purchase Price
$1534k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$307k
Closing costs
1%
$15,337
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,521
Total Expenses
$10,580
Mortgage P&I
302%
$7,607
Property Taxes
42%
$1,067
Home Insurance
28%
$696
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630