Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.73% first-year return on $305k initial cash invested.
-25.73%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$3,567
Rent
-$6,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,567 income − $10,115 expenses = $6,548 out of pocket
Investment Breakdown
|
Purchase Price
$1368k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$274k
Closing costs
1%
$13,684
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,567
Total Expenses
$10,115
Mortgage P&I
188%
$6,706
Property Taxes
24%
$853
Home Insurance
14%
$490
HOA
10%
$353
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892