Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.94% first-year return on $311k initial cash invested.
-27.94%
Cash On Cash
0.76%
Cap Rate
0.11
DSCR
$2,800
Rent
-$7,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,800 income − $10,039 expenses = $7,239 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,800
Total Expenses
$10,039
Mortgage P&I
286%
$8,011
Property Taxes
7%
$196
Home Insurance
17%
$488
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700