Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.63% first-year return on $315k initial cash invested.
-26.63%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$4,361
Rent
-$6,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,361 income − $11,354 expenses = $6,993 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
$4,361
Total Expenses
$11,354
Mortgage P&I
166%
$7,256
Property Taxes
34%
$1,483
Home Insurance
12%
$523
HOA
0%
$0
Property Management
15%
$654
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,090