Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.5% first-year return on $316k initial cash invested.
-19.5%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$7,848
Rent
-$5,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,848 income − $12,982 expenses = $5,134 out of pocket
Investment Breakdown
|
Purchase Price
$1419k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$284k
Closing costs
1%
$14,189
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,848
Total Expenses
$12,982
Mortgage P&I
92%
$7,182
Property Taxes
19%
$1,508
Home Insurance
7%
$525
HOA
0%
$0
Property Management
15%
$1,177
CapEx
4%
$314
Vacancy
0%
$0
Maintenance
4%
$314
Other
25%
$1,962