Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.54% first-year return on $324k initial cash invested.
-23.54%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$4,787
Rent
-$6,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,787 income − $11,143 expenses = $6,356 out of pocket
Investment Breakdown
|
Purchase Price
$1458k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$292k
Closing costs
1%
$14,575
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,787
Total Expenses
$11,143
Mortgage P&I
152%
$7,297
Property Taxes
21%
$1,024
Home Insurance
11%
$525
HOA
0%
$0
Property Management
15%
$718
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,197