Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.18% first-year return on $291k initial cash invested.
-23.18%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$3,432
Rent
-$5,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,432 income − $9,053 expenses = $5,621 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,002
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,432
Total Expenses
$9,053
Mortgage P&I
189%
$6,478
Property Taxes
12%
$405
Home Insurance
15%
$523
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858