Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.85% first-year return on $318k initial cash invested.
-24.85%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$5,078
Rent
-$6,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,078 income − $11,663 expenses = $6,585 out of pocket
Investment Breakdown
|
Purchase Price
$1429k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,287
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,078
Total Expenses
$11,663
Mortgage P&I
144%
$7,291
Property Taxes
28%
$1,426
Home Insurance
10%
$508
HOA
0%
$0
Property Management
15%
$762
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,270