Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.05% first-year return on $312k initial cash invested.
-11.05%
Cash On Cash
4.07%
Cap Rate
0.66
DSCR
$10,072
Rent
-$2,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,072 income − $12,942 expenses = $2,870 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
$10,072
Total Expenses
$12,942
Mortgage P&I
72%
$7,204
Property Taxes
3%
$277
Home Insurance
5%
$489
HOA
1%
$137
Property Management
15%
$1,511
CapEx
4%
$403
Vacancy
0%
$0
Maintenance
4%
$403
Other
25%
$2,518