Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.76% first-year return on $320k initial cash invested.
-28.76%
Cash On Cash
-0.21%
Cap Rate
-0.03
DSCR
$3,070
Rent
-$7,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,070 income − $10,743 expenses = $7,673 out of pocket
Investment Breakdown
|
Purchase Price
$1439k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$288k
Closing costs
1%
$14,390
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,070
Total Expenses
$10,743
Mortgage P&I
238%
$7,299
Property Taxes
50%
$1,527
Home Insurance
14%
$420
HOA
1%
$23
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768