Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.53% first-year return on $329k initial cash invested.
-27.53%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$3,896
Rent
-$7,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,896 income − $11,455 expenses = $7,559 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
$3,896
Total Expenses
$11,455
Mortgage P&I
195%
$7,598
Property Taxes
38%
$1,462
Home Insurance
13%
$525
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974