Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.21% first-year return on $310k initial cash invested.
-26.21%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$2,547
Rent
-$6,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,547 income − $9,309 expenses = $6,762 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
$2,547
Total Expenses
$9,309
Mortgage P&I
278%
$7,079
Property Taxes
19%
$484
Home Insurance
21%
$523
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637