Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.04% first-year return on $332k initial cash invested.
-19.04%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$6,950
Rent
-$5,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,950 income − $12,216 expenses = $5,266 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,950
Total Expenses
$12,216
Mortgage P&I
109%
$7,567
Property Taxes
11%
$790
Home Insurance
8%
$523
HOA
0%
$0
Property Management
15%
$1,042
CapEx
4%
$278
Vacancy
0%
$0
Maintenance
4%
$278
Other
25%
$1,738