Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.3% first-year return on $326k initial cash invested.
-29.3%
Cash On Cash
-0.47%
Cap Rate
-0.08
DSCR
$2,623
Rent
-$7,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,623 income − $10,580 expenses = $7,957 out of pocket
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,661
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,623
Total Expenses
$10,580
Mortgage P&I
277%
$7,272
Property Taxes
58%
$1,524
Home Insurance
20%
$525
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656