Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.02% first-year return on $328k initial cash invested.
-18.02%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$6,531
Rent
-$4,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,531 income − $11,453 expenses = $4,922 out of pocket
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,531
Total Expenses
$11,453
Mortgage P&I
113%
$7,389
Property Taxes
6%
$413
Home Insurance
8%
$516
HOA
0%
$0
Property Management
15%
$980
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,633