Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.56% first-year return on $309k initial cash invested.
-22.56%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$4,207
Rent
-$5,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,207 income − $10,013 expenses = $5,806 out of pocket
Investment Breakdown
|
Purchase Price
$1385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,207
Total Expenses
$10,013
Mortgage P&I
165%
$6,935
Property Taxes
14%
$574
Home Insurance
12%
$485
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,052