Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.23% first-year return on $312k initial cash invested.
-22.23%
Cash On Cash
1.32%
Cap Rate
0.21
DSCR
$3,932
Rent
-$5,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,932 income − $9,708 expenses = $5,776 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,932
Total Expenses
$9,708
Mortgage P&I
182%
$7,156
Property Taxes
4%
$175
Home Insurance
12%
$490
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$983