Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.27% first-year return on $348k initial cash invested.
-27.27%
Cash On Cash
0%
Cap Rate
0
DSCR
$3,308
Rent
-$7,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,308 income − $11,207 expenses = $7,899 out of pocket
Investment Breakdown
|
Purchase Price
$1569k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$314k
Closing costs
1%
$15,693
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,308
Total Expenses
$11,207
Mortgage P&I
235%
$7,761
Property Taxes
22%
$716
Home Insurance
20%
$665
HOA
14%
$478
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$827