Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.06% first-year return on $332k initial cash invested.
-26.06%
Cash On Cash
0.65%
Cap Rate
0.1
DSCR
$2,864
Rent
-$7,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,864 income − $10,074 expenses = $7,210 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,864
Total Expenses
$10,074
Mortgage P&I
276%
$7,906
Property Taxes
9%
$269
Home Insurance
18%
$523
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716