Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.84% first-year return on $317k initial cash invested.
-14.84%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$8,736
Rent
-$3,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,736 income − $12,653 expenses = $3,917 out of pocket
Investment Breakdown
|
Purchase Price
$1337k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$267k
Closing costs
1%
$13,369
Rehab
0%
$0
Furnishing
3%
$36,000
Cashflow
Total Income
$8,736
Total Expenses
$12,653
Mortgage P&I
78%
$6,798
Property Taxes
12%
$1,048
Home Insurance
7%
$615
HOA
0%
$0
Property Management
15%
$1,310
CapEx
4%
$349
Vacancy
0%
$0
Maintenance
4%
$349
Other
25%
$2,184