Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.16% first-year return on $324k initial cash invested.
-24.16%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$4,462
Rent
-$6,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,462 income − $10,987 expenses = $6,525 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
$4,462
Total Expenses
$10,987
Mortgage P&I
164%
$7,297
Property Taxes
23%
$1,024
Home Insurance
12%
$525
HOA
0%
$0
Property Management
15%
$669
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,116