Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.42% first-year return on $315k initial cash invested.
-29.42%
Cash On Cash
-0.49%
Cap Rate
-0.08
DSCR
$2,179
Rent
-$7,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,179 income − $9,912 expenses = $7,733 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
$2,179
Total Expenses
$9,912
Mortgage P&I
325%
$7,071
Property Taxes
59%
$1,284
Home Insurance
23%
$511
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$545