Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.33% first-year return on $323k initial cash invested.
-29.33%
Cash On Cash
-0.54%
Cap Rate
-0.09
DSCR
$3,722
Rent
-$7,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,722 income − $11,605 expenses = $7,883 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,722
Total Expenses
$11,605
Mortgage P&I
190%
$7,076
Property Taxes
60%
$2,235
Home Insurance
14%
$508
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930