Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.68% first-year return on $327k initial cash invested.
-24.68%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$5,053
Rent
-$6,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,053 income − $11,773 expenses = $6,720 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
$5,053
Total Expenses
$11,773
Mortgage P&I
147%
$7,425
Property Taxes
31%
$1,573
Home Insurance
7%
$350
HOA
0%
$0
Property Management
15%
$758
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,263