Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.17% first-year return on $343k initial cash invested.
-26.17%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$2,979
Rent
-$7,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $10,456 expenses = $7,477 out of pocket
Investment Breakdown
|
Purchase Price
$1490k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$298k
Closing costs
1%
$14,900
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$2,979
Total Expenses
$10,456
Mortgage P&I
251%
$7,482
Property Taxes
34%
$1,022
Home Insurance
18%
$522
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745