Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.39% first-year return on $319k initial cash invested.
-25.39%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$3,198
Rent
-$6,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,198 income − $9,957 expenses = $6,759 out of pocket
Investment Breakdown
|
Purchase Price
$1435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$287k
Closing costs
1%
$14,352
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,198
Total Expenses
$9,957
Mortgage P&I
222%
$7,110
Property Taxes
25%
$786
Home Insurance
16%
$525
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800