Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.24% first-year return on $334k initial cash invested.
-26.24%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$3,231
Rent
-$7,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,231 income − $10,543 expenses = $7,312 out of pocket
Investment Breakdown
|
Purchase Price
$1506k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,064
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,231
Total Expenses
$10,543
Mortgage P&I
231%
$7,472
Property Taxes
30%
$962
Home Insurance
17%
$558
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808