Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.72% first-year return on $317k initial cash invested.
-21.72%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$5,420
Rent
-$5,744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,420 income − $11,164 expenses = $5,744 out of pocket
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,253
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,420
Total Expenses
$11,164
Mortgage P&I
130%
$7,062
Property Taxes
18%
$984
Home Insurance
10%
$516
HOA
0%
$0
Property Management
15%
$813
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,355