Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.88% first-year return on $339k initial cash invested.
-23.88%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$4,577
Rent
-$6,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,577 income − $11,322 expenses = $6,745 out of pocket
Investment Breakdown
|
Purchase Price
$1528k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$306k
Closing costs
1%
$15,281
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,577
Total Expenses
$11,322
Mortgage P&I
172%
$7,883
Property Taxes
15%
$684
Home Insurance
12%
$558
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144