Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.61% first-year return on $318k initial cash invested.
-31.61%
Cash On Cash
-0.91%
Cap Rate
-0.15
DSCR
$2,384
Rent
-$8,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,384 income − $10,753 expenses = $8,369 out of pocket
Investment Breakdown
|
Purchase Price
$1427k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$285k
Closing costs
1%
$14,271
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,384
Total Expenses
$10,753
Mortgage P&I
302%
$7,188
Property Taxes
44%
$1,048
Home Insurance
22%
$523
HOA
36%
$850
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596