Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.11% first-year return on $325k initial cash invested.
-21.11%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$5,175
Rent
-$5,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,175 income − $10,889 expenses = $5,714 out of pocket
Investment Breakdown
|
Purchase Price
$1461k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$292k
Closing costs
1%
$14,607
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,175
Total Expenses
$10,889
Mortgage P&I
137%
$7,091
Property Taxes
15%
$798
Home Insurance
10%
$516
HOA
0%
$0
Property Management
15%
$776
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,294