Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.71% first-year return on $344k initial cash invested.
-22.71%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$6,659
Rent
-$6,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,659 income − $13,177 expenses = $6,518 out of pocket
Investment Breakdown
|
Purchase Price
$1554k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$311k
Closing costs
1%
$15,542
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,659
Total Expenses
$13,177
Mortgage P&I
118%
$7,862
Property Taxes
23%
$1,559
Home Insurance
8%
$560
HOA
0%
$0
Property Management
15%
$999
CapEx
4%
$266
Vacancy
0%
$0
Maintenance
4%
$266
Other
25%
$1,665