Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.93% first-year return on $336k initial cash invested.
-28.93%
Cash On Cash
-0.27%
Cap Rate
-0.04
DSCR
$2,457
Rent
-$8,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $10,555 expenses = $8,098 out of pocket
Investment Breakdown
|
Purchase Price
$1514k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$303k
Closing costs
1%
$15,136
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,457
Total Expenses
$10,555
Mortgage P&I
312%
$7,659
Property Taxes
31%
$770
Home Insurance
23%
$567
HOA
15%
$380
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614