Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.22% first-year return on $308k initial cash invested.
-25.22%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$4,569
Rent
-$6,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,569 income − $11,043 expenses = $6,474 out of pocket
Investment Breakdown
|
Purchase Price
$1381k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,811
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,569
Total Expenses
$11,043
Mortgage P&I
156%
$7,124
Property Taxes
27%
$1,236
Home Insurance
11%
$490
HOA
0%
$0
Property Management
15%
$685
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,142