Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.2% first-year return on $308k initial cash invested.
-26.2%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$2,701
Rent
-$6,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,701 income − $9,431 expenses = $6,730 out of pocket
Investment Breakdown
|
Purchase Price
$1382k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,819
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,701
Total Expenses
$9,431
Mortgage P&I
256%
$6,922
Property Taxes
23%
$616
Home Insurance
17%
$472
HOA
5%
$125
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$675