Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.05% first-year return on $318k initial cash invested.
-29.05%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$2,050
Rent
-$7,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,050 income − $9,749 expenses = $7,699 out of pocket
Investment Breakdown
|
Purchase Price
$1429k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,287
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,050
Total Expenses
$9,749
Mortgage P&I
354%
$7,258
Property Taxes
46%
$947
Home Insurance
27%
$560
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512