Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.09% first-year return on $308k initial cash invested.
-29.09%
Cash On Cash
-0.44%
Cap Rate
-0.07
DSCR
$3,329
Rent
-$7,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,329 income − $10,791 expenses = $7,462 out of pocket
Investment Breakdown
|
Purchase Price
$1380k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,329
Total Expenses
$10,791
Mortgage P&I
205%
$6,826
Property Taxes
50%
$1,676
Home Insurance
15%
$483
HOA
6%
$209
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832