Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.15% first-year return on $332k initial cash invested.
-24.15%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$5,144
Rent
-$6,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,144 income − $11,824 expenses = $6,680 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,144
Total Expenses
$11,824
Mortgage P&I
143%
$7,361
Property Taxes
29%
$1,470
Home Insurance
10%
$523
HOA
0%
$0
Property Management
15%
$772
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,286