Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.5% first-year return on $346k initial cash invested.
-21.5%
Cash On Cash
1.27%
Cap Rate
0.22
DSCR
$4,924
Rent
-$6,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,924 income − $11,128 expenses = $6,204 out of pocket
Investment Breakdown
|
Purchase Price
$1563k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$313k
Closing costs
1%
$15,632
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,924
Total Expenses
$11,128
Mortgage P&I
156%
$7,657
Property Taxes
10%
$491
Home Insurance
11%
$560
HOA
1%
$56
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,231