Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.65% first-year return on $349k initial cash invested.
-27.65%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$3,302
Rent
-$8,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,302 income − $11,334 expenses = $8,032 out of pocket
Investment Breakdown
|
Purchase Price
$1574k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$315k
Closing costs
1%
$15,743
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,302
Total Expenses
$11,334
Mortgage P&I
235%
$7,750
Property Taxes
44%
$1,448
Home Insurance
17%
$551
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826