Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.87% first-year return on $323k initial cash invested.
-23.87%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$3,567
Rent
-$6,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,567 income − $9,982 expenses = $6,415 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,567
Total Expenses
$9,982
Mortgage P&I
204%
$7,285
Property Taxes
13%
$476
Home Insurance
14%
$508
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892