Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.3% first-year return on $347k initial cash invested.
-23.3%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$4,820
Rent
-$6,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,820 income − $11,555 expenses = $6,735 out of pocket
Investment Breakdown
|
Purchase Price
$1566k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$313k
Closing costs
1%
$15,661
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,820
Total Expenses
$11,555
Mortgage P&I
163%
$7,837
Property Taxes
18%
$848
Home Insurance
12%
$556
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,205