Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.5% first-year return on $313k initial cash invested.
-18.5%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$5,838
Rent
-$4,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,838 income − $10,661 expenses = $4,823 out of pocket
Investment Breakdown
|
Purchase Price
$1404k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,037
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,838
Total Expenses
$10,661
Mortgage P&I
118%
$6,889
Property Taxes
7%
$408
Home Insurance
10%
$560
HOA
0%
$0
Property Management
15%
$876
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,460