Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.31% first-year return on $304k initial cash invested.
-20.31%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$7,442
Rent
-$5,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,442 income − $12,587 expenses = $5,145 out of pocket
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,616
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,442
Total Expenses
$12,587
Mortgage P&I
94%
$6,996
Property Taxes
21%
$1,531
Home Insurance
7%
$488
HOA
0%
$0
Property Management
15%
$1,116
CapEx
4%
$298
Vacancy
0%
$0
Maintenance
4%
$298
Other
25%
$1,860