Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.76% first-year return on $321k initial cash invested.
-23.76%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$4,978
Rent
-$6,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,978 income − $11,326 expenses = $6,348 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
$4,978
Total Expenses
$11,326
Mortgage P&I
143%
$7,122
Property Taxes
26%
$1,307
Home Insurance
10%
$508
HOA
0%
$0
Property Management
15%
$747
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,244