Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.63% first-year return on $318k initial cash invested.
-31.63%
Cash On Cash
-0.83%
Cap Rate
-0.14
DSCR
$4,064
Rent
-$8,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,064 income − $12,448 expenses = $8,384 out of pocket
Investment Breakdown
|
Purchase Price
$1429k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,291
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$12,448
Mortgage P&I
178%
$7,236
Property Taxes
23%
$915
Home Insurance
58%
$2,345
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016