Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.67% first-year return on $349k initial cash invested.
-21.67%
Cash On Cash
1.2%
Cap Rate
0.21
DSCR
$4,443
Rent
-$6,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,443 income − $10,738 expenses = $6,295 out of pocket
Investment Breakdown
|
Purchase Price
$1575k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$315k
Closing costs
1%
$15,746
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,443
Total Expenses
$10,738
Mortgage P&I
173%
$7,696
Property Taxes
7%
$331
Home Insurance
13%
$578
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,111