Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.07% first-year return on $307k initial cash invested.
-27.07%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$2,535
Rent
-$6,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $9,456 expenses = $6,921 out of pocket
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,535
Total Expenses
$9,456
Mortgage P&I
267%
$6,773
Property Taxes
23%
$586
Home Insurance
19%
$481
HOA
16%
$400
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634