Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.5% first-year return on $311k initial cash invested.
-26.5%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$2,035
Rent
-$6,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,035 income − $8,903 expenses = $6,868 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,035
Total Expenses
$8,903
Mortgage P&I
349%
$7,106
Property Taxes
16%
$333
Home Insurance
24%
$488
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509