Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.94% first-year return on $321k initial cash invested.
-25.94%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$3,158
Rent
-$6,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $10,106 expenses = $6,948 out of pocket
Investment Breakdown
|
Purchase Price
$1445k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,446
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,158
Total Expenses
$10,106
Mortgage P&I
227%
$7,158
Property Taxes
29%
$908
Home Insurance
17%
$524
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790