Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.76% first-year return on $308k initial cash invested.
-28.76%
Cash On Cash
-0.36%
Cap Rate
-0.06
DSCR
$3,494
Rent
-$7,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,494 income − $10,872 expenses = $7,378 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
$3,494
Total Expenses
$10,872
Mortgage P&I
195%
$6,826
Property Taxes
48%
$1,676
Home Insurance
14%
$483
HOA
6%
$209
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874