Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.21% first-year return on $331k initial cash invested.
-23.21%
Cash On Cash
1.3%
Cap Rate
0.21
DSCR
$5,291
Rent
-$6,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,291 income − $11,690 expenses = $6,399 out of pocket
Investment Breakdown
|
Purchase Price
$1490k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,291
Total Expenses
$11,690
Mortgage P&I
147%
$7,803
Property Taxes
16%
$824
Home Insurance
10%
$522
HOA
0%
$0
Property Management
15%
$794
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,323