Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.42% first-year return on $309k initial cash invested.
-27.42%
Cash On Cash
-0.1%
Cap Rate
-0.02
DSCR
$3,090
Rent
-$7,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,090 income − $10,161 expenses = $7,071 out of pocket
Investment Breakdown
|
Purchase Price
$1388k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$278k
Closing costs
1%
$13,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,090
Total Expenses
$10,161
Mortgage P&I
221%
$6,834
Property Taxes
44%
$1,357
Home Insurance
16%
$486
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772