Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.8% first-year return on $312k initial cash invested.
-29.8%
Cash On Cash
-0.42%
Cap Rate
-0.07
DSCR
$944
Rent
-$7,747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$944 income − $8,691 expenses = $7,747 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
$944
Total Expenses
$8,691
Mortgage P&I
764%
$7,215
Property Taxes
55%
$522
Home Insurance
52%
$490
HOA
1%
$10
Property Management
15%
$142
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$236