Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.03% first-year return on $312k initial cash invested.
-24.03%
Cash On Cash
0.56%
Cap Rate
0.1
DSCR
$2,617
Rent
-$6,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,617 income − $8,874 expenses = $6,257 out of pocket
Investment Breakdown
|
Purchase Price
$1402k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$14,019
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,617
Total Expenses
$8,874
Mortgage P&I
260%
$6,803
Property Taxes
11%
$289
Home Insurance
20%
$525
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654