Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.63% first-year return on $332k initial cash invested.
-23.63%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$5,544
Rent
-$6,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,544 income − $12,082 expenses = $6,538 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,544
Total Expenses
$12,082
Mortgage P&I
134%
$7,442
Property Taxes
26%
$1,445
Home Insurance
9%
$523
HOA
0%
$10
Property Management
15%
$832
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,386