Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.1% first-year return on $346k initial cash invested.
-26.1%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$3,932
Rent
-$7,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,932 income − $11,450 expenses = $7,518 out of pocket
Investment Breakdown
|
Purchase Price
$1560k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$312k
Closing costs
1%
$15,603
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,932
Total Expenses
$11,450
Mortgage P&I
196%
$7,717
Property Taxes
32%
$1,269
Home Insurance
15%
$577
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$983