Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.8% first-year return on $345k initial cash invested.
-27.8%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$2,270
Rent
-$8,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,270 income − $10,273 expenses = $8,003 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
$2,270
Total Expenses
$10,273
Mortgage P&I
341%
$7,733
Property Taxes
30%
$680
Home Insurance
34%
$770
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568