Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.77% first-year return on $312k initial cash invested.
-24.77%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$2,860
Rent
-$6,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,860 income − $9,299 expenses = $6,439 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,860
Total Expenses
$9,299
Mortgage P&I
248%
$7,079
Property Taxes
13%
$358
Home Insurance
17%
$490
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715