Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.55% first-year return on $336k initial cash invested.
-18.55%
Cash On Cash
2.4%
Cap Rate
0.38
DSCR
$8,370
Rent
-$5,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,370 income − $13,570 expenses = $5,200 out of pocket
Investment Breakdown
|
Purchase Price
$1516k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$303k
Closing costs
1%
$15,160
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,370
Total Expenses
$13,570
Mortgage P&I
94%
$7,891
Property Taxes
12%
$1,027
Home Insurance
6%
$542
HOA
1%
$92
Property Management
15%
$1,256
CapEx
4%
$335
Vacancy
0%
$0
Maintenance
4%
$335
Other
25%
$2,092