Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.38% first-year return on $317k initial cash invested.
-26.38%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$3,234
Rent
-$6,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,234 income − $10,193 expenses = $6,959 out of pocket
Investment Breakdown
|
Purchase Price
$1422k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$284k
Closing costs
1%
$14,217
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,234
Total Expenses
$10,193
Mortgage P&I
224%
$7,241
Property Taxes
27%
$876
Home Insurance
16%
$525
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808