Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.12% first-year return on $342k initial cash invested.
-27.12%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$3,341
Rent
-$7,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,341 income − $11,065 expenses = $7,724 out of pocket
Investment Breakdown
|
Purchase Price
$1542k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$308k
Closing costs
1%
$15,420
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,341
Total Expenses
$11,065
Mortgage P&I
228%
$7,628
Property Taxes
38%
$1,278
Home Insurance
17%
$555
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$835