Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.4% first-year return on $312k initial cash invested.
-25.4%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$3,555
Rent
-$6,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,555 income − $10,159 expenses = $6,604 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,555
Total Expenses
$10,159
Mortgage P&I
200%
$7,098
Property Taxes
22%
$798
Home Insurance
14%
$490
HOA
2%
$67
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889