Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.73% first-year return on $326k initial cash invested.
-10.73%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$11,315
Rent
-$2,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,315 income − $14,228 expenses = $2,913 out of pocket
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,659
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,315
Total Expenses
$14,228
Mortgage P&I
66%
$7,424
Property Taxes
8%
$849
Home Insurance
5%
$523
HOA
0%
$0
Property Management
15%
$1,697
CapEx
4%
$453
Vacancy
0%
$0
Maintenance
4%
$453
Other
25%
$2,829