Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.45% first-year return on $349k initial cash invested.
-27.45%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$3,938
Rent
-$7,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,938 income − $11,912 expenses = $7,974 out of pocket
Investment Breakdown
|
Purchase Price
$1574k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$315k
Closing costs
1%
$15,742
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,938
Total Expenses
$11,912
Mortgage P&I
197%
$7,769
Property Taxes
20%
$788
Home Insurance
17%
$665
HOA
20%
$799
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$984