Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.12% first-year return on $312k initial cash invested.
-22.12%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$4,790
Rent
-$5,747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,790 income − $10,537 expenses = $5,747 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,790
Total Expenses
$10,537
Mortgage P&I
146%
$6,992
Property Taxes
16%
$755
Home Insurance
10%
$490
HOA
0%
$0
Property Management
15%
$718
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,198