Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.65% first-year return on $297k initial cash invested.
-25.65%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$3,546
Rent
-$6,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,546 income − $9,900 expenses = $6,354 out of pocket
Investment Breakdown
|
Purchase Price
$1330k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,296
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,546
Total Expenses
$9,900
Mortgage P&I
184%
$6,535
Property Taxes
34%
$1,194
Home Insurance
13%
$469
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886