Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.5% first-year return on $310k initial cash invested.
-26.5%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$2,403
Rent
-$6,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,403 income − $9,239 expenses = $6,836 out of pocket
Investment Breakdown
|
Purchase Price
$1388k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,884
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,403
Total Expenses
$9,239
Mortgage P&I
295%
$7,079
Property Taxes
20%
$484
Home Insurance
22%
$523
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$601