Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.54% first-year return on $317k initial cash invested.
-15.54%
Cash On Cash
2.52%
Cap Rate
0.44
DSCR
$6,928
Rent
-$4,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,928 income − $11,036 expenses = $4,108 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
$6,928
Total Expenses
$11,036
Mortgage P&I
99%
$6,828
Property Taxes
5%
$377
Home Insurance
7%
$499
HOA
0%
$7
Property Management
15%
$1,039
CapEx
4%
$277
Vacancy
0%
$0
Maintenance
4%
$277
Other
25%
$1,732