Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.23% first-year return on $321k initial cash invested.
-25.23%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$4,008
Rent
-$6,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,008 income − $10,749 expenses = $6,741 out of pocket
Investment Breakdown
|
Purchase Price
$1441k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$288k
Closing costs
1%
$14,412
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,008
Total Expenses
$10,749
Mortgage P&I
179%
$7,161
Property Taxes
29%
$1,158
Home Insurance
13%
$507
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002