Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.24% first-year return on $320k initial cash invested.
-25.24%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$4,195
Rent
-$6,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,195 income − $10,925 expenses = $6,730 out of pocket
Investment Breakdown
|
Purchase Price
$1438k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$288k
Closing costs
1%
$14,381
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,195
Total Expenses
$10,925
Mortgage P&I
168%
$7,066
Property Taxes
30%
$1,267
Home Insurance
14%
$578
HOA
0%
$0
Property Management
15%
$629
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,049