Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.95% first-year return on $331k initial cash invested.
-23.95%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$3,564
Rent
-$6,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,564 income − $10,172 expenses = $6,608 out of pocket
Investment Breakdown
|
Purchase Price
$1491k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,906
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,564
Total Expenses
$10,172
Mortgage P&I
206%
$7,357
Property Taxes
11%
$399
Home Insurance
20%
$700
HOA
0%
$4
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891