Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.73% first-year return on $348k initial cash invested.
-26.73%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$3,390
Rent
-$7,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,390 income − $11,149 expenses = $7,759 out of pocket
Investment Breakdown
|
Purchase Price
$1573k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$315k
Closing costs
1%
$15,730
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,390
Total Expenses
$11,149
Mortgage P&I
239%
$8,110
Property Taxes
15%
$511
Home Insurance
17%
$577
HOA
10%
$323
Property Management
15%
$508
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848