Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.74% first-year return on $348k initial cash invested.
-19.74%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$7,547
Rent
-$5,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,547 income − $13,277 expenses = $5,730 out of pocket
Investment Breakdown
|
Purchase Price
$1573k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$315k
Closing costs
1%
$15,728
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,547
Total Expenses
$13,277
Mortgage P&I
104%
$7,876
Property Taxes
15%
$1,153
Home Insurance
8%
$625
HOA
0%
$0
Property Management
15%
$1,132
CapEx
4%
$302
Vacancy
0%
$0
Maintenance
4%
$302
Other
25%
$1,887