Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.98% first-year return on $310k initial cash invested.
-24.98%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$4,047
Rent
-$6,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,047 income − $10,492 expenses = $6,445 out of pocket
Investment Breakdown
|
Purchase Price
$1389k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,886
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,047
Total Expenses
$10,492
Mortgage P&I
176%
$7,128
Property Taxes
13%
$521
Home Insurance
13%
$508
HOA
10%
$392
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012