Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.6% first-year return on $312k initial cash invested.
-24.6%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$2,863
Rent
-$6,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,863 income − $9,259 expenses = $6,396 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,863
Total Expenses
$9,259
Mortgage P&I
250%
$7,169
Property Taxes
8%
$225
Home Insurance
17%
$490
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716