Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.07% first-year return on $347k initial cash invested.
-17.07%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$9,012
Rent
-$4,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,012 income − $13,954 expenses = $4,942 out of pocket
Investment Breakdown
|
Purchase Price
$1568k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$314k
Closing costs
1%
$15,684
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,012
Total Expenses
$13,954
Mortgage P&I
86%
$7,772
Property Taxes
14%
$1,297
Home Insurance
6%
$560
HOA
0%
$0
Property Management
15%
$1,352
CapEx
4%
$360
Vacancy
0%
$0
Maintenance
4%
$360
Other
25%
$2,253