Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.78% first-year return on $343k initial cash invested.
-19.78%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$8,038
Rent
-$5,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,038 income − $13,695 expenses = $5,657 out of pocket
Investment Breakdown
|
Purchase Price
$1548k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,483
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,038
Total Expenses
$13,695
Mortgage P&I
98%
$7,848
Property Taxes
18%
$1,418
Home Insurance
7%
$569
HOA
0%
$0
Property Management
15%
$1,206
CapEx
4%
$322
Vacancy
0%
$0
Maintenance
4%
$322
Other
25%
$2,010