Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.28% first-year return on $325k initial cash invested.
-24.28%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$4,835
Rent
-$6,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,835 income − $11,415 expenses = $6,580 out of pocket
Investment Breakdown
|
Purchase Price
$1463k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$293k
Closing costs
1%
$14,628
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,835
Total Expenses
$11,415
Mortgage P&I
152%
$7,371
Property Taxes
21%
$1,018
Home Insurance
12%
$556
HOA
3%
$150
Property Management
15%
$725
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,209