Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.98% first-year return on $309k initial cash invested.
-24.98%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$2,061
Rent
-$6,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,061 income − $8,503 expenses = $6,442 out of pocket
Investment Breakdown
|
Purchase Price
$1388k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$278k
Closing costs
1%
$13,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,061
Total Expenses
$8,503
Mortgage P&I
326%
$6,715
Property Taxes
15%
$314
Home Insurance
24%
$486
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$515