Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.62% first-year return on $347k initial cash invested.
-34.62%
Cash On Cash
-0.89%
Cap Rate
-0.13
DSCR
$1,668
Rent
-$10,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,668 income − $11,694 expenses = $10,026 out of pocket
Investment Breakdown
|
Purchase Price
$1569k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$314k
Closing costs
1%
$15,690
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,668
Total Expenses
$11,694
Mortgage P&I
528%
$8,801
Property Taxes
93%
$1,543
Home Insurance
33%
$549
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$417