Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.95% first-year return on $309k initial cash invested.
-22.95%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$3,748
Rent
-$5,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,748 income − $9,655 expenses = $5,907 out of pocket
Investment Breakdown
|
Purchase Price
$1385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,748
Total Expenses
$9,655
Mortgage P&I
187%
$7,014
Property Taxes
10%
$357
Home Insurance
13%
$485
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937