Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.39% first-year return on $296k initial cash invested.
-25.39%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$3,445
Rent
-$6,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,445 income − $9,713 expenses = $6,268 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,445
Total Expenses
$9,713
Mortgage P&I
192%
$6,598
Property Taxes
26%
$883
Home Insurance
13%
$464
HOA
3%
$114
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$861