Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.7% first-year return on $344k initial cash invested.
-26.7%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$4,558
Rent
-$7,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,558 income − $12,200 expenses = $7,642 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,558
Total Expenses
$12,200
Mortgage P&I
175%
$7,959
Property Taxes
33%
$1,511
Home Insurance
12%
$542
HOA
0%
$0
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140