Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.31% first-year return on $302k initial cash invested.
-12.31%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$8,556
Rent
-$3,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,556 income − $11,652 expenses = $3,096 out of pocket
Investment Breakdown
|
Purchase Price
$1352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,516
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,556
Total Expenses
$11,652
Mortgage P&I
79%
$6,746
Property Taxes
4%
$310
Home Insurance
6%
$490
HOA
0%
$0
Property Management
15%
$1,283
CapEx
4%
$342
Vacancy
0%
$0
Maintenance
4%
$342
Other
25%
$2,139