Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.68% first-year return on $328k initial cash invested.
-23.68%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$5,729
Rent
-$6,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,729 income − $12,191 expenses = $6,462 out of pocket
Investment Breakdown
|
Purchase Price
$1474k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,739
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,729
Total Expenses
$12,191
Mortgage P&I
130%
$7,459
Property Taxes
25%
$1,449
Home Insurance
9%
$534
HOA
0%
$0
Property Management
15%
$859
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,432