Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.12% first-year return on $328k initial cash invested.
-28.12%
Cash On Cash
-0.18%
Cap Rate
-0.03
DSCR
$1,141
Rent
-$7,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,141 income − $8,820 expenses = $7,679 out of pocket
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,141
Total Expenses
$8,820
Mortgage P&I
649%
$7,406
Property Taxes
31%
$350
Home Insurance
45%
$516
HOA
0%
$0
Property Management
15%
$171
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$285