Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.56% first-year return on $332k initial cash invested.
-26.56%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$3,233
Rent
-$7,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,233 income − $10,579 expenses = $7,346 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,233
Total Expenses
$10,579
Mortgage P&I
237%
$7,658
Property Taxes
26%
$847
Home Insurance
16%
$523
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808