Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.13% first-year return on $337k initial cash invested.
-34.13%
Cash On Cash
-0.95%
Cap Rate
-0.15
DSCR
$2,556
Rent
-$9,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,556 income − $12,131 expenses = $9,575 out of pocket
Investment Breakdown
|
Purchase Price
$1517k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$303k
Closing costs
1%
$15,172
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,556
Total Expenses
$12,131
Mortgage P&I
323%
$8,268
Property Taxes
72%
$1,848
Home Insurance
26%
$663
HOA
5%
$126
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639