Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.68% first-year return on $321k initial cash invested.
-28.68%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$3,694
Rent
-$7,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,694 income − $11,363 expenses = $7,669 out of pocket
Investment Breakdown
|
Purchase Price
$1442k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$288k
Closing costs
1%
$14,424
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,694
Total Expenses
$11,363
Mortgage P&I
199%
$7,349
Property Taxes
23%
$858
Home Insurance
37%
$1,382
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924