Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.94% first-year return on $344k initial cash invested.
-26.94%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$2,209
Rent
-$7,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,209 income − $9,922 expenses = $7,713 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,209
Total Expenses
$9,922
Mortgage P&I
344%
$7,599
Property Taxes
30%
$672
Home Insurance
25%
$542
HOA
2%
$50
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552