Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.38% first-year return on $332k initial cash invested.
-27.38%
Cash On Cash
0.62%
Cap Rate
0.09
DSCR
$4,662
Rent
-$7,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,662 income − $12,235 expenses = $7,573 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,662
Total Expenses
$12,235
Mortgage P&I
175%
$8,154
Property Taxes
28%
$1,321
Home Insurance
11%
$523
HOA
0%
$0
Property Management
15%
$699
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,166