Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.92% first-year return on $342k initial cash invested.
-27.92%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$3,661
Rent
-$7,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,661 income − $11,617 expenses = $7,956 out of pocket
Investment Breakdown
|
Purchase Price
$1543k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$309k
Closing costs
1%
$15,426
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,661
Total Expenses
$11,617
Mortgage P&I
215%
$7,872
Property Taxes
39%
$1,431
Home Insurance
15%
$558
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915