Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.33% first-year return on $313k initial cash invested.
-23.33%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$3,911
Rent
-$6,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,911 income − $9,998 expenses = $6,087 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
$3,911
Total Expenses
$9,998
Mortgage P&I
180%
$7,045
Property Taxes
9%
$354
Home Insurance
16%
$626
HOA
2%
$96
Property Management
15%
$587
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978