Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.21% first-year return on $339k initial cash invested.
-27.21%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$3,535
Rent
-$7,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,535 income − $11,229 expenses = $7,694 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
$3,535
Total Expenses
$11,229
Mortgage P&I
214%
$7,564
Property Taxes
40%
$1,427
Home Insurance
15%
$542
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884