Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -56.13% first-year return on $321k initial cash invested.
-56.13%
Cash On Cash
-5.64%
Cap Rate
-0.85
DSCR
$5,421
Rent
-$15,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,421 income − $20,423 expenses = $15,002 out of pocket
Investment Breakdown
|
Purchase Price
$1442k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$288k
Closing costs
1%
$14,416
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,421
Total Expenses
$20,423
Mortgage P&I
148%
$8,012
Property Taxes
130%
$7,044
Home Insurance
51%
$2,765
HOA
0%
$0
Property Management
15%
$813
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,355