Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.63% first-year return on $334k initial cash invested.
-27.63%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$3,005
Rent
-$7,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,005 income − $10,696 expenses = $7,691 out of pocket
Investment Breakdown
|
Purchase Price
$1505k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,047
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,005
Total Expenses
$10,696
Mortgage P&I
265%
$7,971
Property Taxes
13%
$388
Home Insurance
18%
$551
HOA
11%
$344
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751