Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.43% first-year return on $331k initial cash invested.
-30.43%
Cash On Cash
-0.62%
Cap Rate
-0.1
DSCR
$1,055
Rent
-$8,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,055 income − $9,447 expenses = $8,392 out of pocket
Investment Breakdown
|
Purchase Price
$1490k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,055
Total Expenses
$9,447
Mortgage P&I
718%
$7,574
Property Taxes
80%
$845
Home Insurance
49%
$522
HOA
0%
$0
Property Management
15%
$158
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$264