Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.03% first-year return on $311k initial cash invested.
-23.03%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$4,868
Rent
-$5,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,868 income − $10,833 expenses = $5,965 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,946
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,868
Total Expenses
$10,833
Mortgage P&I
144%
$6,990
Property Taxes
21%
$999
Home Insurance
10%
$507
HOA
0%
$0
Property Management
15%
$730
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,217