Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.39% first-year return on $306k initial cash invested.
-28.39%
Cash On Cash
-0.09%
Cap Rate
-0.01
DSCR
$3,104
Rent
-$7,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $10,343 expenses = $7,239 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$280k
Closing costs
1%
$13,999
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$3,104
Total Expenses
$10,343
Mortgage P&I
226%
$7,010
Property Taxes
10%
$324
Home Insurance
16%
$490
HOA
33%
$1,029
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776