Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.28% first-year return on $331k initial cash invested.
-25.28%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$5,564
Rent
-$6,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,564 income − $12,538 expenses = $6,974 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
$5,564
Total Expenses
$12,538
Mortgage P&I
137%
$7,595
Property Taxes
28%
$1,551
Home Insurance
11%
$612
HOA
2%
$108
Property Management
15%
$835
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,391