Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.85% first-year return on $321k initial cash invested.
-25.85%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$2,382
Rent
-$6,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,382 income − $9,290 expenses = $6,908 out of pocket
Investment Breakdown
|
Purchase Price
$1442k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$288k
Closing costs
1%
$14,415
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,382
Total Expenses
$9,290
Mortgage P&I
306%
$7,289
Property Taxes
12%
$285
Home Insurance
22%
$534
HOA
2%
$39
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596