Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.56% first-year return on $330k initial cash invested.
-23.56%
Cash On Cash
1.01%
Cap Rate
0.16
DSCR
$4,307
Rent
-$6,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,307 income − $10,783 expenses = $6,476 out of pocket
Investment Breakdown
|
Purchase Price
$1485k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,307
Total Expenses
$10,783
Mortgage P&I
175%
$7,548
Property Taxes
15%
$648
Home Insurance
12%
$520
HOA
0%
$0
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,077