Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.37% first-year return on $330k initial cash invested.
-25.37%
Cash On Cash
1.2%
Cap Rate
0.18
DSCR
$5,617
Rent
-$6,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,617 income − $12,587 expenses = $6,970 out of pocket
Investment Breakdown
|
Purchase Price
$1484k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,840
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,617
Total Expenses
$12,587
Mortgage P&I
146%
$8,223
Property Taxes
22%
$1,229
Home Insurance
8%
$438
HOA
0%
$0
Property Management
15%
$843
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,404