Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.3% first-year return on $323k initial cash invested.
-22.3%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$3,943
Rent
-$6,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,943 income − $9,953 expenses = $6,010 out of pocket
Investment Breakdown
|
Purchase Price
$1454k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$291k
Closing costs
1%
$14,543
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,943
Total Expenses
$9,953
Mortgage P&I
183%
$7,202
Property Taxes
8%
$333
Home Insurance
13%
$525
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986