Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.29% first-year return on $332k initial cash invested.
-13.29%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$10,006
Rent
-$3,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,006 income − $13,683 expenses = $3,677 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
$10,006
Total Expenses
$13,683
Mortgage P&I
76%
$7,567
Property Taxes
8%
$790
Home Insurance
5%
$523
HOA
0%
$0
Property Management
15%
$1,501
CapEx
4%
$400
Vacancy
0%
$0
Maintenance
4%
$400
Other
25%
$2,502