Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.27% first-year return on $330k initial cash invested.
-25.27%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$4,240
Rent
-$6,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,240 income − $11,190 expenses = $6,950 out of pocket
Investment Breakdown
|
Purchase Price
$1486k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,861
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,240
Total Expenses
$11,190
Mortgage P&I
178%
$7,534
Property Taxes
23%
$988
Home Insurance
14%
$593
HOA
1%
$39
Property Management
15%
$636
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,060