Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.31% first-year return on $308k initial cash invested.
-26.31%
Cash On Cash
0.87%
Cap Rate
0.13
DSCR
$5,071
Rent
-$6,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,071 income − $11,816 expenses = $6,745 out of pocket
Investment Breakdown
|
Purchase Price
$1379k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,790
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,071
Total Expenses
$11,816
Mortgage P&I
149%
$7,542
Property Taxes
27%
$1,356
Home Insurance
10%
$483
HOA
0%
$0
Property Management
15%
$761
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,268