Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.53% first-year return on $325k initial cash invested.
-23.53%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$5,227
Rent
-$6,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,227 income − $11,604 expenses = $6,377 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
$5,227
Total Expenses
$11,604
Mortgage P&I
141%
$7,371
Property Taxes
19%
$1,018
Home Insurance
11%
$556
HOA
3%
$150
Property Management
15%
$784
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,307