Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.23% first-year return on $340k initial cash invested.
-32.23%
Cash On Cash
-1.16%
Cap Rate
-0.19
DSCR
$676
Rent
-$9,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$676 income − $9,799 expenses = $9,123 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
$676
Total Expenses
$9,799
Mortgage P&I
1127%
$7,619
Property Taxes
164%
$1,106
Home Insurance
88%
$595
HOA
23%
$155
Property Management
15%
$101
CapEx
4%
$27
Vacancy
0%
$0
Maintenance
4%
$27
Other
25%
$169