Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.08% first-year return on $321k initial cash invested.
-29.08%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$3,485
Rent
-$7,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,485 income − $11,261 expenses = $7,776 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
$3,485
Total Expenses
$11,261
Mortgage P&I
211%
$7,349
Property Taxes
25%
$858
Home Insurance
40%
$1,382
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$871