Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.78% first-year return on $335k initial cash invested.
-28.78%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$3,136
Rent
-$8,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $11,177 expenses = $8,041 out of pocket
Investment Breakdown
|
Purchase Price
$1511k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,106
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$11,177
Mortgage P&I
240%
$7,512
Property Taxes
31%
$982
Home Insurance
18%
$560
HOA
20%
$619
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784