Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.19% first-year return on $322k initial cash invested.
-18.19%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$7,223
Rent
-$4,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,223 income − $12,101 expenses = $4,878 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
$7,223
Total Expenses
$12,101
Mortgage P&I
100%
$7,259
Property Taxes
12%
$833
Home Insurance
8%
$542
HOA
0%
$0
Property Management
15%
$1,083
CapEx
4%
$289
Vacancy
0%
$0
Maintenance
4%
$289
Other
25%
$1,806