Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.04% first-year return on $317k initial cash invested.
-27.04%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$2,637
Rent
-$7,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,637 income − $9,788 expenses = $7,151 out of pocket
Investment Breakdown
|
Purchase Price
$1426k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,257
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,637
Total Expenses
$9,788
Mortgage P&I
274%
$7,219
Property Taxes
28%
$744
Home Insurance
21%
$560
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659