Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.67% first-year return on $325k initial cash invested.
-22.67%
Cash On Cash
1.26%
Cap Rate
0.2
DSCR
$4,897
Rent
-$6,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,897 income − $11,044 expenses = $6,147 out of pocket
Investment Breakdown
|
Purchase Price
$1463k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$293k
Closing costs
1%
$14,634
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,897
Total Expenses
$11,044
Mortgage P&I
153%
$7,485
Property Taxes
14%
$687
Home Insurance
11%
$521
HOA
0%
$0
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,224