Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -37.69% first-year return on $345k initial cash invested.
-37.69%
Cash On Cash
-2.21%
Cap Rate
-0.36
DSCR
$1,438
Rent
-$10,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,438 income − $12,267 expenses = $10,829 out of pocket
Investment Breakdown
|
Purchase Price
$1556k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$311k
Closing costs
1%
$15,563
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,438
Total Expenses
$12,267
Mortgage P&I
550%
$7,910
Property Taxes
188%
$2,703
Home Insurance
67%
$962
HOA
0%
$0
Property Management
15%
$216
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$360