Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.57% first-year return on $312k initial cash invested.
-8.57%
Cash On Cash
4.66%
Cap Rate
0.75
DSCR
$11,311
Rent
-$2,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,311 income − $13,536 expenses = $2,225 out of pocket
Investment Breakdown
|
Purchase Price
$1398k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,311
Total Expenses
$13,536
Mortgage P&I
64%
$7,204
Property Taxes
2%
$277
Home Insurance
4%
$489
HOA
1%
$137
Property Management
15%
$1,697
CapEx
4%
$452
Vacancy
0%
$0
Maintenance
4%
$452
Other
25%
$2,828