Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.89% first-year return on $317k initial cash invested.
-21.89%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$7,253
Rent
-$5,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,253 income − $13,029 expenses = $5,776 out of pocket
Investment Breakdown
|
Purchase Price
$1422k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$284k
Closing costs
1%
$14,220
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,253
Total Expenses
$13,029
Mortgage P&I
101%
$7,295
Property Taxes
23%
$1,658
Home Insurance
8%
$595
HOA
0%
$0
Property Management
15%
$1,088
CapEx
4%
$290
Vacancy
0%
$0
Maintenance
4%
$290
Other
25%
$1,813