Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.11% first-year return on $312k initial cash invested.
-26.11%
Cash On Cash
0.33%
Cap Rate
0.05
DSCR
$3,747
Rent
-$6,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,747 income − $10,535 expenses = $6,788 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,747
Total Expenses
$10,535
Mortgage P&I
187%
$7,018
Property Taxes
27%
$1,028
Home Insurance
14%
$516
HOA
5%
$174
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937