Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.16% first-year return on $309k initial cash invested.
-28.16%
Cash On Cash
-0.15%
Cap Rate
-0.03
DSCR
$3,274
Rent
-$7,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,274 income − $10,527 expenses = $7,253 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
$3,274
Total Expenses
$10,527
Mortgage P&I
212%
$6,948
Property Taxes
46%
$1,494
Home Insurance
16%
$514
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818