Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.72% first-year return on $347k initial cash invested.
-23.72%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$4,584
Rent
-$6,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,584 income − $11,441 expenses = $6,857 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
$4,584
Total Expenses
$11,441
Mortgage P&I
171%
$7,837
Property Taxes
19%
$848
Home Insurance
12%
$556
HOA
0%
$0
Property Management
15%
$688
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,146