Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.9% first-year return on $311k initial cash invested.
-24.9%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$2,798
Rent
-$6,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,798 income − $9,251 expenses = $6,453 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,798
Total Expenses
$9,251
Mortgage P&I
244%
$6,838
Property Taxes
21%
$581
Home Insurance
17%
$488
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700