Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.72% first-year return on $306k initial cash invested.
-26.72%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$2,826
Rent
-$6,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,826 income − $9,635 expenses = $6,809 out of pocket
Investment Breakdown
|
Purchase Price
$1371k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$274k
Closing costs
1%
$13,705
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,826
Total Expenses
$9,635
Mortgage P&I
243%
$6,862
Property Taxes
29%
$807
Home Insurance
17%
$485
HOA
4%
$125
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706