Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.6% first-year return on $334k initial cash invested.
-28.6%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$2,926
Rent
-$7,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $10,894 expenses = $7,968 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
$2,926
Total Expenses
$10,894
Mortgage P&I
259%
$7,572
Property Taxes
43%
$1,267
Home Insurance
19%
$555
HOA
3%
$95
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732