Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.34% first-year return on $310k initial cash invested.
-19.34%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$5,050
Rent
-$4,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,050 income − $10,041 expenses = $4,991 out of pocket
Investment Breakdown
|
Purchase Price
$1389k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,050
Total Expenses
$10,041
Mortgage P&I
138%
$6,954
Property Taxes
4%
$177
Home Insurance
10%
$486
HOA
0%
$0
Property Management
15%
$758
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,262