Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.05% first-year return on $308k initial cash invested.
-22.05%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$4,753
Rent
-$5,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,753 income − $10,416 expenses = $5,663 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
$4,753
Total Expenses
$10,416
Mortgage P&I
146%
$6,922
Property Taxes
13%
$616
Home Insurance
10%
$472
HOA
3%
$125
Property Management
15%
$713
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,188