Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.26% first-year return on $312k initial cash invested.
-20.26%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$4,485
Rent
-$5,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,485 income − $9,751 expenses = $5,266 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,485
Total Expenses
$9,751
Mortgage P&I
155%
$6,949
Property Taxes
4%
$160
Home Insurance
11%
$490
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,121