Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.22% first-year return on $292k initial cash invested.
-25.22%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$2,427
Rent
-$6,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,427 income − $8,561 expenses = $6,134 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
$2,427
Total Expenses
$8,561
Mortgage P&I
270%
$6,543
Property Taxes
21%
$504
Home Insurance
14%
$349
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$607