Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.38% first-year return on $340k initial cash invested.
-20.38%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$7,806
Rent
-$5,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,806 income − $13,573 expenses = $5,767 out of pocket
Investment Breakdown
|
Purchase Price
$1531k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$306k
Closing costs
1%
$15,310
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,806
Total Expenses
$13,573
Mortgage P&I
98%
$7,644
Property Taxes
21%
$1,629
Home Insurance
7%
$553
HOA
0%
$0
Property Management
15%
$1,171
CapEx
4%
$312
Vacancy
0%
$0
Maintenance
4%
$312
Other
25%
$1,952