Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.56% first-year return on $318k initial cash invested.
-25.56%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$3,158
Rent
-$6,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $9,930 expenses = $6,772 out of pocket
Investment Breakdown
|
Purchase Price
$1429k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,285
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,158
Total Expenses
$9,930
Mortgage P&I
226%
$7,145
Property Taxes
24%
$744
Home Insurance
17%
$525
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790