Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.23% first-year return on $315k initial cash invested.
-25.23%
Cash On Cash
0.71%
Cap Rate
0.11
DSCR
$5,071
Rent
-$6,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,071 income − $11,697 expenses = $6,626 out of pocket
Investment Breakdown
|
Purchase Price
$1415k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$283k
Closing costs
1%
$14,148
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,071
Total Expenses
$11,697
Mortgage P&I
143%
$7,256
Property Taxes
29%
$1,483
Home Insurance
10%
$523
HOA
0%
$0
Property Management
15%
$761
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,268