Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.16% first-year return on $317k initial cash invested.
-30.16%
Cash On Cash
-0.73%
Cap Rate
-0.12
DSCR
$1,422
Rent
-$7,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,422 income − $9,396 expenses = $7,974 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
$1,422
Total Expenses
$9,396
Mortgage P&I
496%
$7,050
Property Taxes
72%
$1,018
Home Insurance
34%
$483
HOA
11%
$162
Property Management
15%
$213
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$356