Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.52% first-year return on $334k initial cash invested.
-30.52%
Cash On Cash
-0.77%
Cap Rate
-0.13
DSCR
$1,077
Rent
-$8,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,077 income − $9,576 expenses = $8,499 out of pocket
Investment Breakdown
|
Purchase Price
$1506k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,055
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,077
Total Expenses
$9,576
Mortgage P&I
695%
$7,487
Property Taxes
81%
$876
Home Insurance
65%
$696
HOA
0%
$0
Property Management
15%
$162
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$269