Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.7% first-year return on $317k initial cash invested.
-19.7%
Cash On Cash
1.53%
Cap Rate
0.27
DSCR
$4,811
Rent
-$5,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,811 income − $10,020 expenses = $5,209 out of pocket
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,811
Total Expenses
$10,020
Mortgage P&I
142%
$6,828
Property Taxes
8%
$377
Home Insurance
10%
$499
HOA
0%
$7
Property Management
15%
$722
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,203