Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.26% first-year return on $323k initial cash invested.
-24.26%
Cash On Cash
0.9%
Cap Rate
0.14
DSCR
$3,218
Rent
-$6,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,218 income − $9,746 expenses = $6,528 out of pocket
Investment Breakdown
|
Purchase Price
$1452k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,516
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,218
Total Expenses
$9,746
Mortgage P&I
233%
$7,484
Property Taxes
1%
$25
Home Insurance
16%
$522
HOA
5%
$170
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804