Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.36% first-year return on $309k initial cash invested.
-18.36%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$6,012
Rent
-$4,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,012 income − $10,741 expenses = $4,729 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
$6,012
Total Expenses
$10,741
Mortgage P&I
115%
$6,886
Property Taxes
8%
$471
Home Insurance
8%
$499
HOA
0%
$0
Property Management
15%
$902
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,503