Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.87% first-year return on $321k initial cash invested.
-23.87%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$4,363
Rent
-$6,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,363 income − $10,756 expenses = $6,393 out of pocket
Investment Breakdown
|
Purchase Price
$1445k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,445
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,363
Total Expenses
$10,756
Mortgage P&I
165%
$7,209
Property Taxes
21%
$936
Home Insurance
12%
$516
HOA
0%
$0
Property Management
15%
$654
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,091