Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.8% first-year return on $347k initial cash invested.
-31.8%
Cash On Cash
-0.91%
Cap Rate
-0.15
DSCR
$1,962
Rent
-$9,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,962 income − $11,148 expenses = $9,186 out of pocket
Investment Breakdown
|
Purchase Price
$1565k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$313k
Closing costs
1%
$15,648
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,962
Total Expenses
$11,148
Mortgage P&I
404%
$7,923
Property Taxes
71%
$1,395
Home Insurance
28%
$558
HOA
17%
$332
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490