Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.9% first-year return on $344k initial cash invested.
-28.9%
Cash On Cash
-0.15%
Cap Rate
-0.02
DSCR
$3,413
Rent
-$8,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,413 income − $11,697 expenses = $8,284 out of pocket
Investment Breakdown
|
Purchase Price
$1552k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,521
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,413
Total Expenses
$11,697
Mortgage P&I
233%
$7,958
Property Taxes
45%
$1,549
Home Insurance
16%
$551
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$853