Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.61% first-year return on $332k initial cash invested.
-17.61%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$7,706
Rent
-$4,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,706 income − $12,578 expenses = $4,872 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
$7,706
Total Expenses
$12,578
Mortgage P&I
98%
$7,567
Property Taxes
10%
$790
Home Insurance
7%
$523
HOA
0%
$0
Property Management
15%
$1,156
CapEx
4%
$308
Vacancy
0%
$0
Maintenance
4%
$308
Other
25%
$1,926