Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.28% first-year return on $327k initial cash invested.
-26.28%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$3,678
Rent
-$7,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,678 income − $10,834 expenses = $7,156 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%
$14,700
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,678
Total Expenses
$10,834
Mortgage P&I
201%
$7,400
Property Taxes
30%
$1,091
Home Insurance
14%
$514
HOA
2%
$63
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920