Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.62% first-year return on $317k initial cash invested.
-21.62%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$4,250
Rent
-$5,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,250 income − $9,966 expenses = $5,716 out of pocket
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,250
Total Expenses
$9,966
Mortgage P&I
167%
$7,112
Property Taxes
7%
$315
Home Insurance
12%
$499
HOA
0%
$0
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062