Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.15% first-year return on $313k initial cash invested.
-19.15%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$6,007
Rent
-$4,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,007 income − $11,004 expenses = $4,997 out of pocket
Investment Breakdown
|
Purchase Price
$1405k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,053
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,007
Total Expenses
$11,004
Mortgage P&I
117%
$7,045
Property Taxes
6%
$354
Home Insurance
10%
$626
HOA
2%
$96
Property Management
15%
$901
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,502