Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.45% first-year return on $311k initial cash invested.
-26.45%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$2,850
Rent
-$6,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,850 income − $9,716 expenses = $6,866 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
$2,850
Total Expenses
$9,716
Mortgage P&I
245%
$6,975
Property Taxes
27%
$773
Home Insurance
18%
$500
HOA
4%
$100
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712