Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.3% first-year return on $313k initial cash invested.
-21.3%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$6,444
Rent
-$5,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,444 income − $12,003 expenses = $5,559 out of pocket
Investment Breakdown
|
Purchase Price
$1406k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,055
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,444
Total Expenses
$12,003
Mortgage P&I
110%
$7,110
Property Taxes
20%
$1,292
Home Insurance
8%
$507
HOA
0%
$0
Property Management
15%
$967
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,611