Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.75% first-year return on $292k initial cash invested.
-22.75%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$3,583
Rent
-$5,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,583 income − $9,115 expenses = $5,532 out of pocket
Investment Breakdown
|
Purchase Price
$1304k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,040
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,583
Total Expenses
$9,115
Mortgage P&I
183%
$6,543
Property Taxes
14%
$504
Home Insurance
10%
$349
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896