Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.96% first-year return on $307k initial cash invested.
-20.96%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$6,177
Rent
-$5,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,177 income − $11,546 expenses = $5,369 out of pocket
Investment Breakdown
|
Purchase Price
$1378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$276k
Closing costs
1%
$13,780
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,177
Total Expenses
$11,546
Mortgage P&I
110%
$6,820
Property Taxes
21%
$1,310
Home Insurance
7%
$451
HOA
0%
$0
Property Management
15%
$927
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,544