Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.27% first-year return on $327k initial cash invested.
-26.27%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$4,678
Rent
-$7,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,678 income − $11,829 expenses = $7,151 out of pocket
Investment Breakdown
|
Purchase Price
$1470k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$294k
Closing costs
1%
$14,699
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,678
Total Expenses
$11,829
Mortgage P&I
156%
$7,296
Property Taxes
33%
$1,523
Home Insurance
11%
$524
HOA
5%
$240
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170