Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.35% first-year return on $322k initial cash invested.
-15.35%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$8,692
Rent
-$4,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,692 income − $12,807 expenses = $4,115 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
$8,692
Total Expenses
$12,807
Mortgage P&I
84%
$7,259
Property Taxes
10%
$833
Home Insurance
6%
$542
HOA
0%
$0
Property Management
15%
$1,304
CapEx
4%
$348
Vacancy
0%
$0
Maintenance
4%
$348
Other
25%
$2,173