Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.05% first-year return on $331k initial cash invested.
-29.05%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$3,564
Rent
-$8,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,564 income − $11,578 expenses = $8,014 out of pocket
Investment Breakdown
|
Purchase Price
$1491k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,907
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,564
Total Expenses
$11,578
Mortgage P&I
213%
$7,595
Property Taxes
44%
$1,551
Home Insurance
17%
$612
HOA
3%
$108
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891