Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.93% first-year return on $299k initial cash invested.
-24.93%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$2,916
Rent
-$6,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $9,121 expenses = $6,205 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
$2,916
Total Expenses
$9,121
Mortgage P&I
235%
$6,845
Property Taxes
13%
$388
Home Insurance
17%
$488
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729