Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.85% first-year return on $326k initial cash invested.
-20.85%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$6,905
Rent
-$5,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,905 income − $12,568 expenses = $5,663 out of pocket
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,660
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,905
Total Expenses
$12,568
Mortgage P&I
109%
$7,516
Property Taxes
17%
$1,197
Home Insurance
8%
$541
HOA
0%
$0
Property Management
15%
$1,036
CapEx
4%
$276
Vacancy
0%
$0
Maintenance
4%
$276
Other
25%
$1,726