Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.48% first-year return on $322k initial cash invested.
-18.48%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$7,074
Rent
-$4,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,074 income − $12,029 expenses = $4,955 out of pocket
Investment Breakdown
|
Purchase Price
$1447k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$289k
Closing costs
1%
$14,466
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,074
Total Expenses
$12,029
Mortgage P&I
103%
$7,259
Property Taxes
12%
$833
Home Insurance
8%
$542
HOA
0%
$0
Property Management
15%
$1,061
CapEx
4%
$283
Vacancy
0%
$0
Maintenance
4%
$283
Other
25%
$1,768