Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.02% first-year return on $329k initial cash invested.
-25.02%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$3,470
Rent
-$6,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,470 income − $10,320 expenses = $6,850 out of pocket
Investment Breakdown
|
Purchase Price
$1479k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$296k
Closing costs
1%
$14,790
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,470
Total Expenses
$10,320
Mortgage P&I
215%
$7,474
Property Taxes
19%
$662
Home Insurance
15%
$518
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868