Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.92% first-year return on $307k initial cash invested.
-25.92%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$3,102
Rent
-$6,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,102 income − $9,729 expenses = $6,627 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
$3,102
Total Expenses
$9,729
Mortgage P&I
218%
$6,773
Property Taxes
19%
$586
Home Insurance
16%
$481
HOA
13%
$400
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776