Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.78% first-year return on $331k initial cash invested.
-26.78%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$4,049
Rent
-$7,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,049 income − $11,446 expenses = $7,397 out of pocket
Investment Breakdown
|
Purchase Price
$1493k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$299k
Closing costs
1%
$14,926
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,049
Total Expenses
$11,446
Mortgage P&I
185%
$7,481
Property Taxes
37%
$1,504
Home Insurance
13%
$518
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012