Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.85% first-year return on $347k initial cash invested.
-23.85%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$4,512
Rent
-$6,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,512 income − $11,406 expenses = $6,894 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
$4,512
Total Expenses
$11,406
Mortgage P&I
174%
$7,837
Property Taxes
19%
$848
Home Insurance
12%
$556
HOA
0%
$0
Property Management
15%
$677
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,128