Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29% first-year return on $315k initial cash invested.
-29%
Cash On Cash
-0.39%
Cap Rate
-0.06
DSCR
$2,386
Rent
-$7,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,386 income − $10,010 expenses = $7,624 out of pocket
Investment Breakdown
|
Purchase Price
$1417k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$283k
Closing costs
1%
$14,165
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,386
Total Expenses
$10,010
Mortgage P&I
296%
$7,071
Property Taxes
54%
$1,284
Home Insurance
21%
$511
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596