Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.38% first-year return on $337k initial cash invested.
-21.38%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$4,722
Rent
-$6,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,722 income − $10,722 expenses = $6,000 out of pocket
Investment Breakdown
|
Purchase Price
$1518k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$304k
Closing costs
1%
$15,182
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,722
Total Expenses
$10,722
Mortgage P&I
156%
$7,367
Property Taxes
10%
$454
Home Insurance
12%
$560
HOA
2%
$75
Property Management
15%
$708
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,180