Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.67% first-year return on $337k initial cash invested.
-27.67%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$3,684
Rent
-$7,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,684 income − $11,444 expenses = $7,760 out of pocket
Investment Breakdown
|
Purchase Price
$1517k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$303k
Closing costs
1%
$15,169
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,684
Total Expenses
$11,444
Mortgage P&I
209%
$7,682
Property Taxes
37%
$1,364
Home Insurance
17%
$630
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921