Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.05% first-year return on $315k initial cash invested.
-24.05%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$4,008
Rent
-$6,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,008 income − $10,315 expenses = $6,307 out of pocket
Investment Breakdown
|
Purchase Price
$1413k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$283k
Closing costs
1%
$14,127
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,008
Total Expenses
$10,315
Mortgage P&I
175%
$7,031
Property Taxes
21%
$853
Home Insurance
13%
$508
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002