Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.43% first-year return on $348k initial cash invested.
-31.43%
Cash On Cash
-1%
Cap Rate
-0.17
DSCR
$995
Rent
-$9,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$995 income − $10,098 expenses = $9,103 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
$995
Total Expenses
$10,098
Mortgage P&I
780%
$7,761
Property Taxes
72%
$716
Home Insurance
67%
$665
HOA
48%
$478
Property Management
15%
$149
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$249