Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.9% first-year return on $315k initial cash invested.
-23.9%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$3,961
Rent
-$6,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,961 income − $10,236 expenses = $6,275 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
$3,961
Total Expenses
$10,236
Mortgage P&I
173%
$6,858
Property Taxes
25%
$979
Home Insurance
13%
$499
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990