Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.38% first-year return on $332k initial cash invested.
-21.38%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$6,745
Rent
-$5,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,745 income − $12,658 expenses = $5,913 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
$6,745
Total Expenses
$12,658
Mortgage P&I
110%
$7,442
Property Taxes
21%
$1,445
Home Insurance
8%
$523
HOA
0%
$10
Property Management
15%
$1,012
CapEx
4%
$270
Vacancy
0%
$0
Maintenance
4%
$270
Other
25%
$1,686