Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.92% first-year return on $311k initial cash invested.
-26.92%
Cash On Cash
0.91%
Cap Rate
0.13
DSCR
$5,149
Rent
-$6,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,149 income − $12,124 expenses = $6,975 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,149
Total Expenses
$12,124
Mortgage P&I
152%
$7,825
Property Taxes
25%
$1,302
Home Insurance
9%
$488
HOA
1%
$38
Property Management
15%
$772
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,287