Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.11% first-year return on $336k initial cash invested.
-17.11%
Cash On Cash
2.74%
Cap Rate
0.44
DSCR
$9,147
Rent
-$4,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,147 income − $13,943 expenses = $4,796 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
$9,147
Total Expenses
$13,943
Mortgage P&I
86%
$7,891
Property Taxes
11%
$1,027
Home Insurance
6%
$542
HOA
1%
$92
Property Management
15%
$1,372
CapEx
4%
$366
Vacancy
0%
$0
Maintenance
4%
$366
Other
25%
$2,287