Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.87% first-year return on $335k initial cash invested.
-28.87%
Cash On Cash
-0.18%
Cap Rate
-0.03
DSCR
$4,124
Rent
-$8,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,124 income − $12,195 expenses = $8,071 out of pocket
Investment Breakdown
|
Purchase Price
$1512k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,118
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,124
Total Expenses
$12,195
Mortgage P&I
186%
$7,684
Property Taxes
41%
$1,703
Home Insurance
15%
$612
HOA
5%
$216
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,031