Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.8% first-year return on $307k initial cash invested.
-21.8%
Cash On Cash
1.28%
Cap Rate
0.22
DSCR
$5,766
Rent
-$5,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,766 income − $11,350 expenses = $5,584 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
$5,766
Total Expenses
$11,350
Mortgage P&I
118%
$6,820
Property Taxes
23%
$1,310
Home Insurance
8%
$451
HOA
0%
$0
Property Management
15%
$865
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,442