Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.88% first-year return on $328k initial cash invested.
-23.88%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$4,981
Rent
-$6,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,981 income − $11,512 expenses = $6,531 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
$4,981
Total Expenses
$11,512
Mortgage P&I
150%
$7,461
Property Taxes
23%
$1,136
Home Insurance
11%
$525
HOA
0%
$0
Property Management
15%
$747
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,245