Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.47% first-year return on $322k initial cash invested.
-29.47%
Cash On Cash
-0.49%
Cap Rate
-0.08
DSCR
$1,795
Rent
-$7,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,795 income − $9,696 expenses = $7,901 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
$1,795
Total Expenses
$9,696
Mortgage P&I
403%
$7,236
Property Taxes
52%
$930
Home Insurance
29%
$523
HOA
8%
$145
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$449