Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.22% first-year return on $311k initial cash invested.
-26.22%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$2,970
Rent
-$6,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $9,774 expenses = $6,804 out of pocket
Investment Breakdown
|
Purchase Price
$1397k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,974
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$9,774
Mortgage P&I
235%
$6,975
Property Taxes
26%
$773
Home Insurance
17%
$500
HOA
3%
$100
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742