Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.68% first-year return on $312k initial cash invested.
-30.68%
Cash On Cash
0.09%
Cap Rate
0.01
DSCR
$3,721
Rent
-$7,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,721 income − $11,697 expenses = $7,976 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,721
Total Expenses
$11,697
Mortgage P&I
213%
$7,934
Property Taxes
33%
$1,237
Home Insurance
13%
$490
HOA
7%
$250
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930