Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.06% first-year return on $334k initial cash invested.
-19.06%
Cash On Cash
1.86%
Cap Rate
0.32
DSCR
$6,761
Rent
-$5,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,761 income − $12,062 expenses = $5,301 out of pocket
Investment Breakdown
|
Purchase Price
$1503k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,034
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,761
Total Expenses
$12,062
Mortgage P&I
109%
$7,362
Property Taxes
14%
$921
Home Insurance
8%
$535
HOA
0%
$0
Property Management
15%
$1,014
CapEx
4%
$270
Vacancy
0%
$0
Maintenance
4%
$270
Other
25%
$1,690