Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.47% first-year return on $341k initial cash invested.
-11.47%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$10,202
Rent
-$3,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,202 income − $13,457 expenses = $3,255 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
2%
$36,000
Cashflow
Total Income
$10,202
Total Expenses
$13,457
Mortgage P&I
71%
$7,281
Property Taxes
8%
$772
Home Insurance
5%
$508
HOA
0%
$0
Property Management
15%
$1,530
CapEx
4%
$408
Vacancy
0%
$0
Maintenance
4%
$408
Other
25%
$2,550