Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.08% first-year return on $334k initial cash invested.
-29.08%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$2,669
Rent
-$8,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,669 income − $10,770 expenses = $8,101 out of pocket
Investment Breakdown
|
Purchase Price
$1506k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,062
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,669
Total Expenses
$10,770
Mortgage P&I
284%
$7,572
Property Taxes
47%
$1,267
Home Insurance
21%
$555
HOA
4%
$95
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667