Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.88% first-year return on $340k initial cash invested.
-30.88%
Cash On Cash
-0.83%
Cap Rate
-0.14
DSCR
$1,411
Rent
-$8,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,411 income − $10,152 expenses = $8,741 out of pocket
Investment Breakdown
|
Purchase Price
$1532k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$306k
Closing costs
1%
$15,320
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,411
Total Expenses
$10,152
Mortgage P&I
540%
$7,619
Property Taxes
78%
$1,106
Home Insurance
42%
$595
HOA
11%
$155
Property Management
15%
$212
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$353