Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.47% first-year return on $345k initial cash invested.
-28.47%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$1,902
Rent
-$8,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $10,096 expenses = $8,194 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
$1,902
Total Expenses
$10,096
Mortgage P&I
407%
$7,733
Property Taxes
36%
$680
Home Insurance
40%
$770
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476