Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.72% first-year return on $312k initial cash invested.
-20.72%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$4,799
Rent
-$5,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,799 income − $10,187 expenses = $5,388 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,799
Total Expenses
$10,187
Mortgage P&I
150%
$7,189
Property Taxes
4%
$204
Home Insurance
10%
$490
HOA
0%
$0
Property Management
15%
$720
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,200