Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.15% first-year return on $330k initial cash invested.
-32.15%
Cash On Cash
-1.04%
Cap Rate
-0.17
DSCR
$2,366
Rent
-$8,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,366 income − $11,195 expenses = $8,829 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
$2,366
Total Expenses
$11,195
Mortgage P&I
315%
$7,454
Property Taxes
62%
$1,477
Home Insurance
21%
$508
HOA
26%
$619
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592