Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.47% first-year return on $323k initial cash invested.
-20.47%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$5,466
Rent
-$5,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,466 income − $10,968 expenses = $5,502 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,466
Total Expenses
$10,968
Mortgage P&I
135%
$7,393
Property Taxes
8%
$440
Home Insurance
9%
$508
HOA
0%
$3
Property Management
15%
$820
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,366