Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.79% first-year return on $349k initial cash invested.
-27.79%
Cash On Cash
-0.15%
Cap Rate
-0.02
DSCR
$2,504
Rent
-$8,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $10,590 expenses = $8,086 out of pocket
Investment Breakdown
|
Purchase Price
$1577k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$315k
Closing costs
1%
$15,771
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,504
Total Expenses
$10,590
Mortgage P&I
311%
$7,792
Property Taxes
41%
$1,019
Home Insurance
23%
$577
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626