Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.46% first-year return on $307k initial cash invested.
-28.46%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$3,767
Rent
-$7,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,767 income − $11,042 expenses = $7,275 out of pocket
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,767
Total Expenses
$11,042
Mortgage P&I
185%
$6,986
Property Taxes
43%
$1,616
Home Insurance
13%
$481
HOA
4%
$150
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942