Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.65% first-year return on $349k initial cash invested.
-26.65%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$4,388
Rent
-$7,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,388 income − $12,128 expenses = $7,740 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
$4,388
Total Expenses
$12,128
Mortgage P&I
177%
$7,769
Property Taxes
18%
$788
Home Insurance
15%
$665
HOA
18%
$799
Property Management
15%
$658
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,097