Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.72% first-year return on $317k initial cash invested.
-26.72%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$2,800
Rent
-$7,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,800 income − $9,867 expenses = $7,067 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
$2,800
Total Expenses
$9,867
Mortgage P&I
258%
$7,219
Property Taxes
27%
$744
Home Insurance
20%
$560
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700