Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.54% first-year return on $312k initial cash invested.
-25.54%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$3,793
Rent
-$6,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,793 income − $10,429 expenses = $6,636 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,793
Total Expenses
$10,429
Mortgage P&I
196%
$7,427
Property Taxes
18%
$691
Home Insurance
13%
$490
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948