Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.66% first-year return on $326k initial cash invested.
-23.66%
Cash On Cash
0.74%
Cap Rate
0.13
DSCR
$3,809
Rent
-$6,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,809 income − $10,232 expenses = $6,423 out of pocket
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,655
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,809
Total Expenses
$10,232
Mortgage P&I
188%
$7,171
Property Taxes
10%
$372
Home Insurance
14%
$542
HOA
8%
$320
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952