Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.78% first-year return on $313k initial cash invested.
-24.78%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$3,657
Rent
-$6,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,657 income − $10,126 expenses = $6,469 out of pocket
Investment Breakdown
|
Purchase Price
$1406k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,060
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,657
Total Expenses
$10,126
Mortgage P&I
190%
$6,963
Property Taxes
25%
$900
Home Insurance
14%
$508
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914