Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.36% first-year return on $318k initial cash invested.
-32.36%
Cash On Cash
-1.09%
Cap Rate
-0.18
DSCR
$2,003
Rent
-$8,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,003 income − $10,570 expenses = $8,567 out of pocket
Investment Breakdown
|
Purchase Price
$1427k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$285k
Closing costs
1%
$14,271
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,003
Total Expenses
$10,570
Mortgage P&I
359%
$7,188
Property Taxes
52%
$1,048
Home Insurance
26%
$523
HOA
42%
$850
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$501