Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.89% first-year return on $311k initial cash invested.
-20.89%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$5,929
Rent
-$5,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,929 income − $11,341 expenses = $5,412 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
$5,929
Total Expenses
$11,341
Mortgage P&I
118%
$6,990
Property Taxes
17%
$999
Home Insurance
9%
$507
HOA
0%
$0
Property Management
15%
$889
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,482