Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.67% first-year return on $346k initial cash invested.
-25.67%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$4,174
Rent
-$7,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,174 income − $11,567 expenses = $7,393 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
$4,174
Total Expenses
$11,567
Mortgage P&I
185%
$7,717
Property Taxes
30%
$1,269
Home Insurance
14%
$577
HOA
0%
$0
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,044