Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.41% first-year return on $309k initial cash invested.
-20.41%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$6,586
Rent
-$5,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,586 income − $11,844 expenses = $5,258 out of pocket
Investment Breakdown
|
Purchase Price
$1387k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,865
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,586
Total Expenses
$11,844
Mortgage P&I
106%
$6,984
Property Taxes
19%
$1,281
Home Insurance
6%
$419
HOA
0%
$0
Property Management
15%
$988
CapEx
4%
$263
Vacancy
0%
$0
Maintenance
4%
$263
Other
25%
$1,646