Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31% first-year return on $318k initial cash invested.
-31%
Cash On Cash
-0.68%
Cap Rate
-0.11
DSCR
$4,380
Rent
-$8,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,380 income − $12,598 expenses = $8,218 out of pocket
Investment Breakdown
|
Purchase Price
$1429k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,291
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,380
Total Expenses
$12,598
Mortgage P&I
165%
$7,236
Property Taxes
21%
$915
Home Insurance
54%
$2,345
HOA
0%
$0
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,095