Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.65% first-year return on $326k initial cash invested.
-27.65%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$2,394
Rent
-$7,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $9,907 expenses = $7,513 out of pocket
Investment Breakdown
|
Purchase Price
$1467k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,672
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,394
Total Expenses
$9,907
Mortgage P&I
300%
$7,190
Property Taxes
31%
$732
Home Insurance
22%
$525
HOA
13%
$311
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598