Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.58% first-year return on $331k initial cash invested.
-22.58%
Cash On Cash
1.3%
Cap Rate
0.21
DSCR
$5,244
Rent
-$6,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,244 income − $11,471 expenses = $6,227 out of pocket
Investment Breakdown
|
Purchase Price
$1490k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,244
Total Expenses
$11,471
Mortgage P&I
146%
$7,633
Property Taxes
12%
$648
Home Insurance
10%
$522
HOA
3%
$150
Property Management
15%
$787
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,311