Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.63% first-year return on $308k initial cash invested.
-22.63%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$4,367
Rent
-$5,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,367 income − $10,167 expenses = $5,800 out of pocket
Investment Breakdown
|
Purchase Price
$1379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,790
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,367
Total Expenses
$10,167
Mortgage P&I
156%
$6,816
Property Taxes
17%
$764
Home Insurance
11%
$490
HOA
0%
$0
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092