Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.64% first-year return on $343k initial cash invested.
-22.64%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$5,013
Rent
-$6,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,013 income − $11,491 expenses = $6,478 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
$5,013
Total Expenses
$11,491
Mortgage P&I
155%
$7,754
Property Taxes
16%
$788
Home Insurance
11%
$542
HOA
0%
$0
Property Management
15%
$752
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,253