Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.95% first-year return on $326k initial cash invested.
-25.95%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$4,245
Rent
-$7,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,245 income − $11,287 expenses = $7,042 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
$4,245
Total Expenses
$11,287
Mortgage P&I
175%
$7,419
Property Taxes
31%
$1,306
Home Insurance
12%
$524
HOA
0%
$0
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,061