Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.51% first-year return on $315k initial cash invested.
-23.51%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$4,163
Rent
-$6,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,163 income − $10,335 expenses = $6,172 out of pocket
Investment Breakdown
|
Purchase Price
$1414k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$283k
Closing costs
1%
$14,144
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,163
Total Expenses
$10,335
Mortgage P&I
165%
$6,858
Property Taxes
24%
$979
Home Insurance
12%
$499
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,041