Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.31% first-year return on $312k initial cash invested.
-30.31%
Cash On Cash
-0.55%
Cap Rate
-0.09
DSCR
$686
Rent
-$7,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$686 income − $8,566 expenses = $7,880 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$686
Total Expenses
$8,566
Mortgage P&I
1052%
$7,215
Property Taxes
76%
$522
Home Insurance
71%
$490
HOA
1%
$10
Property Management
15%
$103
CapEx
4%
$27
Vacancy
0%
$0
Maintenance
4%
$27
Other
25%
$172