Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.58% first-year return on $322k initial cash invested.
-29.58%
Cash On Cash
-0.52%
Cap Rate
-0.09
DSCR
$1,740
Rent
-$7,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,740 income − $9,670 expenses = $7,930 out of pocket
Investment Breakdown
|
Purchase Price
$1446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$289k
Closing costs
1%
$14,463
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,740
Total Expenses
$9,670
Mortgage P&I
416%
$7,236
Property Taxes
53%
$930
Home Insurance
30%
$523
HOA
8%
$145
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$435