Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.74% first-year return on $307k initial cash invested.
-21.74%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$3,910
Rent
-$5,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,910 income − $9,467 expenses = $5,557 out of pocket
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,910
Total Expenses
$9,467
Mortgage P&I
177%
$6,921
Property Taxes
5%
$189
Home Insurance
12%
$481
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978