Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.14% first-year return on $308k initial cash invested.
-24.14%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$3,724
Rent
-$6,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,724 income − $9,923 expenses = $6,199 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
$3,724
Total Expenses
$9,923
Mortgage P&I
186%
$6,922
Property Taxes
17%
$616
Home Insurance
13%
$472
HOA
3%
$125
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$931