Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.89% first-year return on $337k initial cash invested.
-17.89%
Cash On Cash
2.4%
Cap Rate
0.39
DSCR
$7,717
Rent
-$5,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,717 income − $12,736 expenses = $5,019 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
$7,717
Total Expenses
$12,736
Mortgage P&I
100%
$7,741
Property Taxes
10%
$800
Home Insurance
6%
$490
HOA
0%
$0
Property Management
15%
$1,158
CapEx
4%
$309
Vacancy
0%
$0
Maintenance
4%
$309
Other
25%
$1,929