Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.54% first-year return on $331k initial cash invested.
-34.54%
Cash On Cash
-0.88%
Cap Rate
-0.13
DSCR
$1,929
Rent
-$9,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $11,448 expenses = $9,519 out of pocket
Investment Breakdown
|
Purchase Price
$1489k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,889
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,929
Total Expenses
$11,448
Mortgage P&I
433%
$8,352
Property Taxes
78%
$1,510
Home Insurance
28%
$542
HOA
6%
$119
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482