Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.67% first-year return on $337k initial cash invested.
-20.67%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$6,217
Rent
-$5,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,217 income − $12,016 expenses = $5,799 out of pocket
Investment Breakdown
|
Purchase Price
$1517k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$303k
Closing costs
1%
$15,172
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,217
Total Expenses
$12,016
Mortgage P&I
125%
$7,741
Property Taxes
13%
$800
Home Insurance
8%
$490
HOA
0%
$0
Property Management
15%
$933
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,554