Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.77% first-year return on $315k initial cash invested.
-21.77%
Cash On Cash
1.14%
Cap Rate
0.2
DSCR
$5,037
Rent
-$5,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,037 income − $10,753 expenses = $5,716 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
$5,037
Total Expenses
$10,753
Mortgage P&I
136%
$6,858
Property Taxes
19%
$979
Home Insurance
10%
$499
HOA
0%
$0
Property Management
15%
$756
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,259