Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.84% first-year return on $335k initial cash invested.
-17.84%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$6,374
Rent
-$4,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,374 income − $11,357 expenses = $4,983 out of pocket
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$285k
Closing costs
1%
$14,250
Rehab
0%
$0
Furnishing
3%
$36,000
Cashflow
Total Income
$6,374
Total Expenses
$11,357
Mortgage P&I
110%
$7,001
Property Taxes
13%
$797
Home Insurance
8%
$499
HOA
0%
$0
Property Management
15%
$956
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,594