Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.14% first-year return on $339k initial cash invested.
-23.14%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$5,801
Rent
-$6,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,801 income − $12,333 expenses = $6,532 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$300k
Closing costs
1%
$14,990
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,801
Total Expenses
$12,333
Mortgage P&I
129%
$7,500
Property Taxes
26%
$1,524
Home Insurance
9%
$525
HOA
0%
$0
Property Management
15%
$870
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,450