Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.61% first-year return on $320k initial cash invested.
-27.61%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$3,658
Rent
-$7,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,658 income − $11,024 expenses = $7,366 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
$3,658
Total Expenses
$11,024
Mortgage P&I
200%
$7,299
Property Taxes
42%
$1,527
Home Insurance
11%
$420
HOA
1%
$23
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914