Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.56% first-year return on $309k initial cash invested.
-27.56%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$3,196
Rent
-$7,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,196 income − $10,283 expenses = $7,087 out of pocket
Investment Breakdown
|
Purchase Price
$1384k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,836
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,196
Total Expenses
$10,283
Mortgage P&I
226%
$7,212
Property Taxes
25%
$794
Home Insurance
16%
$508
HOA
7%
$235
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$799