Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.49% first-year return on $319k initial cash invested.
-19.49%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$5,388
Rent
-$5,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,388 income − $10,564 expenses = $5,176 out of pocket
Investment Breakdown
|
Purchase Price
$1432k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$286k
Closing costs
1%
$14,317
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,388
Total Expenses
$10,564
Mortgage P&I
129%
$6,928
Property Taxes
7%
$370
Home Insurance
9%
$508
HOA
3%
$171
Property Management
15%
$808
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,347