Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.06% first-year return on $320k initial cash invested.
-22.06%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$6,636
Rent
-$5,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,636 income − $12,515 expenses = $5,879 out of pocket
Investment Breakdown
|
Purchase Price
$1437k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$287k
Closing costs
1%
$14,370
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,636
Total Expenses
$12,515
Mortgage P&I
113%
$7,475
Property Taxes
20%
$1,333
Home Insurance
8%
$523
HOA
0%
$0
Property Management
15%
$995
CapEx
4%
$265
Vacancy
0%
$0
Maintenance
4%
$265
Other
25%
$1,659