Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.43% first-year return on $328k initial cash invested.
-28.43%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$3,414
Rent
-$7,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,414 income − $11,193 expenses = $7,779 out of pocket
Investment Breakdown
|
Purchase Price
$1478k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$296k
Closing costs
1%
$14,778
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,414
Total Expenses
$11,193
Mortgage P&I
221%
$7,542
Property Taxes
44%
$1,486
Home Insurance
15%
$525
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854