Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.78% first-year return on $308k initial cash invested.
-24.78%
Cash On Cash
0.83%
Cap Rate
0.13
DSCR
$4,791
Rent
-$6,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,791 income − $11,151 expenses = $6,360 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
$4,791
Total Expenses
$11,151
Mortgage P&I
149%
$7,124
Property Taxes
26%
$1,236
Home Insurance
10%
$490
HOA
0%
$0
Property Management
15%
$719
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,198