Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.48% first-year return on $328k initial cash invested.
-24.48%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$4,668
Rent
-$6,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,668 income − $11,363 expenses = $6,695 out of pocket
Investment Breakdown
|
Purchase Price
$1477k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,773
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,668
Total Expenses
$11,363
Mortgage P&I
160%
$7,461
Property Taxes
24%
$1,136
Home Insurance
11%
$525
HOA
0%
$0
Property Management
15%
$700
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,167