Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.25% first-year return on $313k initial cash invested.
-20.25%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$4,960
Rent
-$5,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,960 income − $10,237 expenses = $5,277 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
$4,960
Total Expenses
$10,237
Mortgage P&I
139%
$6,889
Property Taxes
8%
$408
Home Insurance
11%
$560
HOA
0%
$0
Property Management
15%
$744
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,240