Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.75% first-year return on $309k initial cash invested.
-18.75%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$5,822
Rent
-$4,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,822 income − $10,651 expenses = $4,829 out of pocket
Investment Breakdown
|
Purchase Price
$1386k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,862
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,822
Total Expenses
$10,651
Mortgage P&I
118%
$6,886
Property Taxes
8%
$471
Home Insurance
9%
$499
HOA
0%
$0
Property Management
15%
$873
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,456