Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.03% first-year return on $321k initial cash invested.
-24.03%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$4,843
Rent
-$6,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,843 income − $11,262 expenses = $6,419 out of pocket
Investment Breakdown
|
Purchase Price
$1441k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$288k
Closing costs
1%
$14,408
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,843
Total Expenses
$11,262
Mortgage P&I
147%
$7,122
Property Taxes
27%
$1,307
Home Insurance
10%
$508
HOA
0%
$0
Property Management
15%
$726
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,211