Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.72% first-year return on $310k initial cash invested.
-22.72%
Cash On Cash
1.43%
Cap Rate
0.22
DSCR
$3,906
Rent
-$5,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,906 income − $9,773 expenses = $5,867 out of pocket
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,902
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,906
Total Expenses
$9,773
Mortgage P&I
189%
$7,366
Property Taxes
0%
$17
Home Insurance
13%
$516
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976