Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.29% first-year return on $330k initial cash invested.
-32.29%
Cash On Cash
-1.07%
Cap Rate
-0.18
DSCR
$2,289
Rent
-$8,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,289 income − $11,157 expenses = $8,868 out of pocket
Investment Breakdown
|
Purchase Price
$1483k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,834
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,289
Total Expenses
$11,157
Mortgage P&I
326%
$7,454
Property Taxes
65%
$1,477
Home Insurance
22%
$508
HOA
27%
$619
Property Management
15%
$343
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$572