Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.87% first-year return on $294k initial cash invested.
-13.87%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$7,933
Rent
-$3,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,933 income − $11,334 expenses = $3,401 out of pocket
Investment Breakdown
|
Purchase Price
$1315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,150
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,933
Total Expenses
$11,334
Mortgage P&I
82%
$6,493
Property Taxes
7%
$574
Home Insurance
6%
$460
HOA
0%
$0
Property Management
15%
$1,190
CapEx
4%
$317
Vacancy
0%
$0
Maintenance
4%
$317
Other
25%
$1,983