Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -36.77% first-year return on $332k initial cash invested.
-36.77%
Cash On Cash
-1.47%
Cap Rate
-0.22
DSCR
$369
Rent
-$10,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$369 income − $10,554 expenses = $10,185 out of pocket
Investment Breakdown
|
Purchase Price
$1497k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,972
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$369
Total Expenses
$10,554
Mortgage P&I
2258%
$8,331
Property Taxes
410%
$1,512
Home Insurance
145%
$534
HOA
0%
$0
Property Management
15%
$55
CapEx
4%
$15
Vacancy
0%
$0
Maintenance
4%
$15
Other
25%
$92