Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.3% first-year return on $309k initial cash invested.
-15.3%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$7,471
Rent
-$3,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,471 income − $11,408 expenses = $3,937 out of pocket
Investment Breakdown
|
Purchase Price
$1385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,471
Total Expenses
$11,408
Mortgage P&I
92%
$6,892
Property Taxes
6%
$444
Home Insurance
6%
$485
HOA
0%
$0
Property Management
15%
$1,121
CapEx
4%
$299
Vacancy
0%
$0
Maintenance
4%
$299
Other
25%
$1,868