Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.44% first-year return on $311k initial cash invested.
-29.44%
Cash On Cash
-0.53%
Cap Rate
-0.09
DSCR
$2,824
Rent
-$7,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $10,452 expenses = $7,628 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,824
Total Expenses
$10,452
Mortgage P&I
244%
$6,898
Property Taxes
50%
$1,410
Home Insurance
17%
$488
HOA
11%
$300
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706