Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.95% first-year return on $327k initial cash invested.
-25.95%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$4,389
Rent
-$7,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,389 income − $11,455 expenses = $7,066 out of pocket
Investment Breakdown
|
Purchase Price
$1470k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$294k
Closing costs
1%
$14,703
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,389
Total Expenses
$11,455
Mortgage P&I
169%
$7,425
Property Taxes
36%
$1,573
Home Insurance
8%
$350
HOA
0%
$0
Property Management
15%
$658
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,097