Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.36% first-year return on $328k initial cash invested.
-22.36%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$4,254
Rent
-$6,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,254 income − $10,362 expenses = $6,108 out of pocket
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,254
Total Expenses
$10,362
Mortgage P&I
178%
$7,579
Property Taxes
5%
$225
Home Insurance
12%
$516
HOA
0%
$0
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,064