Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.11% first-year return on $334k initial cash invested.
-27.11%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$2,762
Rent
-$7,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,762 income − $10,316 expenses = $7,554 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
$2,762
Total Expenses
$10,316
Mortgage P&I
271%
$7,472
Property Taxes
35%
$962
Home Insurance
20%
$558
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690