Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.06% first-year return on $311k initial cash invested.
-27.06%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$2,112
Rent
-$7,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,112 income − $9,115 expenses = $7,003 out of pocket
Investment Breakdown
|
Purchase Price
$1393k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,931
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,112
Total Expenses
$9,115
Mortgage P&I
344%
$7,255
Property Taxes
9%
$182
Home Insurance
31%
$665
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$528