Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.47% first-year return on $311k initial cash invested.
-23.47%
Cash On Cash
1.3%
Cap Rate
0.2
DSCR
$5,133
Rent
-$6,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,133 income − $11,207 expenses = $6,074 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
$5,133
Total Expenses
$11,207
Mortgage P&I
144%
$7,379
Property Taxes
17%
$887
Home Insurance
9%
$478
HOA
0%
$0
Property Management
15%
$770
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,283