Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.52% first-year return on $327k initial cash invested.
-21.52%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$5,569
Rent
-$5,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,569 income − $11,438 expenses = $5,869 out of pocket
Investment Breakdown
|
Purchase Price
$1473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$295k
Closing costs
1%
$14,729
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,569
Total Expenses
$11,438
Mortgage P&I
132%
$7,367
Property Taxes
16%
$876
Home Insurance
9%
$522
HOA
0%
$0
Property Management
15%
$835
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,392