Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.11% first-year return on $326k initial cash invested.
-18.11%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$6,251
Rent
-$4,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,251 income − $11,165 expenses = $4,914 out of pocket
Investment Breakdown
|
Purchase Price
$1465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,251
Total Expenses
$11,165
Mortgage P&I
119%
$7,415
Property Taxes
4%
$236
Home Insurance
8%
$513
HOA
0%
$0
Property Management
15%
$938
CapEx
4%
$250
Vacancy
0%
$0
Maintenance
4%
$250
Other
25%
$1,563