Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.99% first-year return on $311k initial cash invested.
-22.99%
Cash On Cash
1.42%
Cap Rate
0.22
DSCR
$5,373
Rent
-$5,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,373 income − $11,323 expenses = $5,950 out of pocket
Investment Breakdown
|
Purchase Price
$1393k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,929
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,373
Total Expenses
$11,323
Mortgage P&I
137%
$7,379
Property Taxes
17%
$887
Home Insurance
9%
$478
HOA
0%
$0
Property Management
15%
$806
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,343