Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.83% first-year return on $312k initial cash invested.
-20.83%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$3,917
Rent
-$5,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,917 income − $9,333 expenses = $5,416 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,917
Total Expenses
$9,333
Mortgage P&I
173%
$6,769
Property Taxes
5%
$193
Home Insurance
13%
$490
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$979