Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.4% first-year return on $346k initial cash invested.
-25.4%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$4,320
Rent
-$7,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,320 income − $11,637 expenses = $7,317 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
$4,320
Total Expenses
$11,637
Mortgage P&I
179%
$7,717
Property Taxes
29%
$1,269
Home Insurance
13%
$577
HOA
0%
$0
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,080