Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.64% first-year return on $326k initial cash invested.
-11.64%
Cash On Cash
3.85%
Cap Rate
0.63
DSCR
$10,840
Rent
-$3,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,840 income − $14,000 expenses = $3,160 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
$10,840
Total Expenses
$14,000
Mortgage P&I
68%
$7,424
Property Taxes
8%
$849
Home Insurance
5%
$523
HOA
0%
$0
Property Management
15%
$1,626
CapEx
4%
$434
Vacancy
0%
$0
Maintenance
4%
$434
Other
25%
$2,710