Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.4% first-year return on $316k initial cash invested.
-18.4%
Cash On Cash
1.91%
Cap Rate
0.33
DSCR
$6,070
Rent
-$4,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,070 income − $10,909 expenses = $4,839 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
$6,070
Total Expenses
$10,909
Mortgage P&I
113%
$6,854
Property Taxes
10%
$633
Home Insurance
8%
$508
HOA
0%
$0
Property Management
15%
$910
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,518