Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.98% first-year return on $309k initial cash invested.
-27.98%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$3,361
Rent
-$7,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,361 income − $10,568 expenses = $7,207 out of pocket
Investment Breakdown
|
Purchase Price
$1386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,863
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,361
Total Expenses
$10,568
Mortgage P&I
207%
$6,948
Property Taxes
44%
$1,494
Home Insurance
15%
$514
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840