Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.13% first-year return on $343k initial cash invested.
-19.13%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$6,944
Rent
-$5,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,944 income − $12,418 expenses = $5,474 out of pocket
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,944
Total Expenses
$12,418
Mortgage P&I
112%
$7,754
Property Taxes
11%
$788
Home Insurance
8%
$542
HOA
0%
$0
Property Management
15%
$1,042
CapEx
4%
$278
Vacancy
0%
$0
Maintenance
4%
$278
Other
25%
$1,736