Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.81% first-year return on $323k initial cash invested.
-24.81%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$3,806
Rent
-$6,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,806 income − $10,474 expenses = $6,668 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,806
Total Expenses
$10,474
Mortgage P&I
190%
$7,223
Property Taxes
24%
$916
Home Insurance
13%
$508
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952