Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.49% first-year return on $343k initial cash invested.
-27.49%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$2,705
Rent
-$7,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,705 income − $10,572 expenses = $7,867 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,496
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,705
Total Expenses
$10,572
Mortgage P&I
288%
$7,778
Property Taxes
34%
$918
Home Insurance
21%
$578
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676