Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.24% first-year return on $317k initial cash invested.
-21.24%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$5,954
Rent
-$5,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,954 income − $11,570 expenses = $5,616 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
$5,954
Total Expenses
$11,570
Mortgage P&I
118%
$7,050
Property Taxes
17%
$1,018
Home Insurance
8%
$483
HOA
3%
$162
Property Management
15%
$893
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,488