Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.17% first-year return on $326k initial cash invested.
-26.17%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$4,126
Rent
-$7,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,126 income − $11,230 expenses = $7,104 out of pocket
Investment Breakdown
|
Purchase Price
$1465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,652
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,126
Total Expenses
$11,230
Mortgage P&I
180%
$7,419
Property Taxes
32%
$1,306
Home Insurance
13%
$524
HOA
0%
$0
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032