Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.23% first-year return on $317k initial cash invested.
-30.23%
Cash On Cash
-0.75%
Cap Rate
-0.13
DSCR
$1,389
Rent
-$7,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,389 income − $9,380 expenses = $7,991 out of pocket
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,389
Total Expenses
$9,380
Mortgage P&I
508%
$7,050
Property Taxes
73%
$1,018
Home Insurance
35%
$483
HOA
12%
$162
Property Management
15%
$208
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$347