Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.6% first-year return on $329k initial cash invested.
-26.6%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$4,385
Rent
-$7,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,385 income − $11,689 expenses = $7,304 out of pocket
Investment Breakdown
|
Purchase Price
$1483k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$297k
Closing costs
1%
$14,833
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,385
Total Expenses
$11,689
Mortgage P&I
173%
$7,598
Property Taxes
33%
$1,462
Home Insurance
12%
$525
HOA
0%
$0
Property Management
15%
$658
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,096