Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.33% first-year return on $311k initial cash invested.
-15.33%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$7,366
Rent
-$3,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,366 income − $11,339 expenses = $3,973 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,366
Total Expenses
$11,339
Mortgage P&I
96%
$7,087
Property Taxes
3%
$227
Home Insurance
7%
$488
HOA
0%
$0
Property Management
15%
$1,105
CapEx
4%
$295
Vacancy
0%
$0
Maintenance
4%
$295
Other
25%
$1,842