Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.23% first-year return on $327k initial cash invested.
-24.23%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$5,745
Rent
-$6,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,745 income − $12,341 expenses = $6,596 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
$5,745
Total Expenses
$12,341
Mortgage P&I
127%
$7,296
Property Taxes
27%
$1,523
Home Insurance
9%
$524
HOA
4%
$240
Property Management
15%
$862
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,436