Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.09% first-year return on $316k initial cash invested.
-16.09%
Cash On Cash
2.47%
Cap Rate
0.43
DSCR
$7,241
Rent
-$4,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,241 income − $11,471 expenses = $4,230 out of pocket
Investment Breakdown
|
Purchase Price
$1417k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$283k
Closing costs
1%
$14,167
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,241
Total Expenses
$11,471
Mortgage P&I
95%
$6,854
Property Taxes
9%
$633
Home Insurance
7%
$508
HOA
0%
$0
Property Management
15%
$1,086
CapEx
4%
$290
Vacancy
0%
$0
Maintenance
4%
$290
Other
25%
$1,810