Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.21% first-year return on $339k initial cash invested.
-29.21%
Cash On Cash
-0.47%
Cap Rate
-0.08
DSCR
$2,447
Rent
-$8,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,447 income − $10,708 expenses = $8,261 out of pocket
Investment Breakdown
|
Purchase Price
$1530k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$306k
Closing costs
1%
$15,303
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,447
Total Expenses
$10,708
Mortgage P&I
309%
$7,564
Property Taxes
58%
$1,427
Home Insurance
22%
$542
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612