Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.75% first-year return on $318k initial cash invested.
-31.75%
Cash On Cash
-0.95%
Cap Rate
-0.16
DSCR
$2,312
Rent
-$8,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $10,718 expenses = $8,406 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
$2,312
Total Expenses
$10,718
Mortgage P&I
311%
$7,188
Property Taxes
45%
$1,048
Home Insurance
23%
$523
HOA
37%
$850
Property Management
15%
$347
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$578