Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.51% first-year return on $299k initial cash invested.
-25.51%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$2,640
Rent
-$6,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,640 income − $8,989 expenses = $6,349 out of pocket
Investment Breakdown
|
Purchase Price
$1337k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$267k
Closing costs
1%
$13,366
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,640
Total Expenses
$8,989
Mortgage P&I
259%
$6,845
Property Taxes
15%
$388
Home Insurance
18%
$488
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660