Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.72% first-year return on $345k initial cash invested.
-27.72%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$2,318
Rent
-$7,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $10,297 expenses = $7,979 out of pocket
Investment Breakdown
|
Purchase Price
$1559k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$312k
Closing costs
1%
$15,591
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,318
Total Expenses
$10,297
Mortgage P&I
334%
$7,733
Property Taxes
29%
$680
Home Insurance
33%
$770
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580