Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.72% first-year return on $315k initial cash invested.
-24.72%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$3,675
Rent
-$6,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,675 income − $10,156 expenses = $6,481 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
$3,675
Total Expenses
$10,156
Mortgage P&I
191%
$7,031
Property Taxes
23%
$853
Home Insurance
14%
$508
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919