Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.77% first-year return on $297k initial cash invested.
-21.77%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$5,398
Rent
-$5,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,398 income − $10,790 expenses = $5,392 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
$5,398
Total Expenses
$10,790
Mortgage P&I
121%
$6,535
Property Taxes
22%
$1,194
Home Insurance
9%
$469
HOA
0%
$0
Property Management
15%
$810
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,350