Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.84% first-year return on $326k initial cash invested.
-15.84%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$8,643
Rent
-$4,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,643 income − $12,945 expenses = $4,302 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
$8,643
Total Expenses
$12,945
Mortgage P&I
86%
$7,424
Property Taxes
10%
$849
Home Insurance
6%
$523
HOA
0%
$0
Property Management
15%
$1,296
CapEx
4%
$346
Vacancy
0%
$0
Maintenance
4%
$346
Other
25%
$2,161