Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.49% first-year return on $328k initial cash invested.
-23.49%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$6,936
Rent
-$6,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,936 income − $13,361 expenses = $6,425 out of pocket
Investment Breakdown
|
Purchase Price
$1477k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,771
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,936
Total Expenses
$13,361
Mortgage P&I
106%
$7,364
Property Taxes
15%
$1,051
Home Insurance
8%
$551
HOA
15%
$1,067
Property Management
15%
$1,040
CapEx
4%
$277
Vacancy
0%
$0
Maintenance
4%
$277
Other
25%
$1,734