Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.76% first-year return on $340k initial cash invested.
-23.76%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$4,898
Rent
-$6,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,898 income − $11,622 expenses = $6,724 out of pocket
Investment Breakdown
|
Purchase Price
$1531k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$306k
Closing costs
1%
$15,314
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,898
Total Expenses
$11,622
Mortgage P&I
155%
$7,596
Property Taxes
22%
$1,080
Home Insurance
10%
$479
HOA
2%
$116
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,224