Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.55% first-year return on $318k initial cash invested.
-23.55%
Cash On Cash
1.07%
Cap Rate
0.17
DSCR
$5,132
Rent
-$6,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,132 income − $11,383 expenses = $6,251 out of pocket
Investment Breakdown
|
Purchase Price
$1431k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,308
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,132
Total Expenses
$11,383
Mortgage P&I
143%
$7,319
Property Taxes
21%
$1,069
Home Insurance
10%
$532
HOA
0%
$0
Property Management
15%
$770
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,283