Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.83% first-year return on $311k initial cash invested.
-25.83%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$3,151
Rent
-$6,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,151 income − $9,843 expenses = $6,692 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,948
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,151
Total Expenses
$9,843
Mortgage P&I
219%
$6,887
Property Taxes
19%
$593
Home Insurance
24%
$770
HOA
3%
$80
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788