Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.96% first-year return on $342k initial cash invested.
-23.96%
Cash On Cash
1.59%
Cap Rate
0.24
DSCR
$7,298
Rent
-$6,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,298 income − $14,132 expenses = $6,834 out of pocket
Investment Breakdown
|
Purchase Price
$1544k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$309k
Closing costs
1%
$15,444
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,298
Total Expenses
$14,132
Mortgage P&I
118%
$8,587
Property Taxes
16%
$1,197
Home Insurance
8%
$595
HOA
3%
$250
Property Management
15%
$1,095
CapEx
4%
$292
Vacancy
0%
$0
Maintenance
4%
$292
Other
25%
$1,824