Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.83% first-year return on $336k initial cash invested.
-22.83%
Cash On Cash
1.46%
Cap Rate
0.23
DSCR
$5,974
Rent
-$6,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,974 income − $12,372 expenses = $6,398 out of pocket
Investment Breakdown
|
Purchase Price
$1515k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$303k
Closing costs
1%
$15,154
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,974
Total Expenses
$12,372
Mortgage P&I
134%
$7,997
Property Taxes
13%
$802
Home Insurance
9%
$560
HOA
2%
$145
Property Management
15%
$896
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,494