Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23% first-year return on $331k initial cash invested.
-23%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$4,066
Rent
-$6,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,066 income − $10,412 expenses = $6,346 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
$4,066
Total Expenses
$10,412
Mortgage P&I
181%
$7,357
Property Taxes
10%
$399
Home Insurance
17%
$700
HOA
0%
$4
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016