Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.55% first-year return on $340k initial cash invested.
-23.55%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$5,009
Rent
-$6,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,009 income − $11,674 expenses = $6,665 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
$5,009
Total Expenses
$11,674
Mortgage P&I
152%
$7,596
Property Taxes
22%
$1,080
Home Insurance
10%
$479
HOA
2%
$116
Property Management
15%
$751
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,252