Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.93% first-year return on $311k initial cash invested.
-26.93%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$2,178
Rent
-$6,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,178 income − $9,147 expenses = $6,969 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
$2,178
Total Expenses
$9,147
Mortgage P&I
333%
$7,255
Property Taxes
8%
$182
Home Insurance
31%
$665
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544