Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.04% first-year return on $310k initial cash invested.
-26.04%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$2,966
Rent
-$6,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,966 income − $9,687 expenses = $6,721 out of pocket
Investment Breakdown
|
Purchase Price
$1389k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,889
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,966
Total Expenses
$9,687
Mortgage P&I
225%
$6,678
Property Taxes
37%
$1,096
Home Insurance
16%
$488
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742