Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.92% first-year return on $311k initial cash invested.
-18.92%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$5,576
Rent
-$4,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,576 income − $10,478 expenses = $4,902 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
$5,576
Total Expenses
$10,478
Mortgage P&I
127%
$7,087
Property Taxes
4%
$227
Home Insurance
9%
$488
HOA
0%
$0
Property Management
15%
$836
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,394