Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.43% first-year return on $318k initial cash invested.
-30.43%
Cash On Cash
-0.54%
Cap Rate
-0.09
DSCR
$4,672
Rent
-$8,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,672 income − $12,739 expenses = $8,067 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
$4,672
Total Expenses
$12,739
Mortgage P&I
155%
$7,236
Property Taxes
20%
$915
Home Insurance
50%
$2,345
HOA
0%
$0
Property Management
15%
$701
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,168