Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.13% first-year return on $332k initial cash invested.
-25.13%
Cash On Cash
0.64%
Cap Rate
0.1
DSCR
$2,766
Rent
-$6,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $9,717 expenses = $6,951 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,766
Total Expenses
$9,717
Mortgage P&I
276%
$7,634
Property Taxes
8%
$231
Home Insurance
19%
$523
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692