Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.43% first-year return on $331k initial cash invested.
-20.43%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$6,905
Rent
-$5,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,905 income − $12,539 expenses = $5,634 out of pocket
Investment Breakdown
|
Purchase Price
$1491k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,905
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,905
Total Expenses
$12,539
Mortgage P&I
108%
$7,472
Property Taxes
17%
$1,197
Home Insurance
8%
$556
HOA
0%
$0
Property Management
15%
$1,036
CapEx
4%
$276
Vacancy
0%
$0
Maintenance
4%
$276
Other
25%
$1,726