Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.91% first-year return on $314k initial cash invested.
-28.91%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$2,884
Rent
-$7,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,884 income − $10,447 expenses = $7,563 out of pocket
Investment Breakdown
|
Purchase Price
$1409k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$282k
Closing costs
1%
$14,090
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,884
Total Expenses
$10,447
Mortgage P&I
249%
$7,184
Property Taxes
32%
$921
Home Insurance
18%
$525
HOA
15%
$433
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721