Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.59% first-year return on $308k initial cash invested.
-23.59%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$5,355
Rent
-$6,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,355 income − $11,417 expenses = $6,062 out of pocket
Investment Breakdown
|
Purchase Price
$1382k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,824
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,355
Total Expenses
$11,417
Mortgage P&I
130%
$6,983
Property Taxes
21%
$1,140
Home Insurance
9%
$481
HOA
5%
$243
Property Management
15%
$803
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,339