Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.12% first-year return on $349k initial cash invested.
-28.12%
Cash On Cash
-0.23%
Cap Rate
-0.04
DSCR
$2,319
Rent
-$8,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,319 income − $10,502 expenses = $8,183 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
$2,319
Total Expenses
$10,502
Mortgage P&I
336%
$7,792
Property Taxes
44%
$1,019
Home Insurance
25%
$577
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580