Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.04% first-year return on $339k initial cash invested.
-28.04%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$3,084
Rent
-$7,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,084 income − $11,013 expenses = $7,929 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
$3,084
Total Expenses
$11,013
Mortgage P&I
245%
$7,564
Property Taxes
46%
$1,427
Home Insurance
18%
$542
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771