Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.74% first-year return on $322k initial cash invested.
-21.74%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$4,751
Rent
-$5,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,751 income − $10,594 expenses = $5,843 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$290k
Closing costs
1%
$14,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,751
Total Expenses
$10,594
Mortgage P&I
152%
$7,236
Property Taxes
12%
$569
Home Insurance
11%
$508
HOA
0%
$0
Property Management
15%
$713
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,188