Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.1% first-year return on $296k initial cash invested.
-26.1%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$3,105
Rent
-$6,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,105 income − $9,549 expenses = $6,444 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
$3,105
Total Expenses
$9,549
Mortgage P&I
213%
$6,598
Property Taxes
28%
$883
Home Insurance
15%
$464
HOA
4%
$114
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776