Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.7% first-year return on $323k initial cash invested.
-26.7%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$5,847
Rent
-$7,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,847 income − $13,023 expenses = $7,176 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,847
Total Expenses
$13,023
Mortgage P&I
131%
$7,685
Property Taxes
35%
$2,023
Home Insurance
9%
$508
HOA
0%
$0
Property Management
15%
$877
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,462