Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.88% first-year return on $340k initial cash invested.
-31.88%
Cash On Cash
-1.07%
Cap Rate
-0.18
DSCR
$868
Rent
-$9,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$868 income − $9,892 expenses = $9,024 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
$868
Total Expenses
$9,892
Mortgage P&I
878%
$7,619
Property Taxes
127%
$1,106
Home Insurance
69%
$595
HOA
18%
$155
Property Management
15%
$130
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$217