Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.03% first-year return on $312k initial cash invested.
-24.03%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$5,218
Rent
-$6,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,218 income − $11,461 expenses = $6,243 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,218
Total Expenses
$11,461
Mortgage P&I
138%
$7,184
Property Taxes
25%
$1,282
Home Insurance
9%
$490
HOA
0%
$0
Property Management
15%
$783
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,304