Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.55% first-year return on $326k initial cash invested.
-23.55%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$4,810
Rent
-$6,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,810 income − $11,200 expenses = $6,390 out of pocket
Investment Breakdown
|
Purchase Price
$1465k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,646
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,810
Total Expenses
$11,200
Mortgage P&I
155%
$7,474
Property Taxes
17%
$806
Home Insurance
13%
$612
HOA
0%
$0
Property Management
15%
$722
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,202