Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.35% first-year return on $344k initial cash invested.
-16.35%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$7,281
Rent
-$4,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,281 income − $11,962 expenses = $4,681 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,281
Total Expenses
$11,962
Mortgage P&I
106%
$7,737
Property Taxes
3%
$189
Home Insurance
7%
$542
HOA
0%
$0
Property Management
15%
$1,092
CapEx
4%
$291
Vacancy
0%
$0
Maintenance
4%
$291
Other
25%
$1,820