Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.25% first-year return on $329k initial cash invested.
-27.25%
Cash On Cash
0.33%
Cap Rate
0.05
DSCR
$1,680
Rent
-$7,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,680 income − $9,142 expenses = $7,462 out of pocket
Investment Breakdown
|
Purchase Price
$1479k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,680
Total Expenses
$9,142
Mortgage P&I
464%
$7,801
Property Taxes
1%
$17
Home Insurance
31%
$518
HOA
0%
$0
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$420