Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.07% first-year return on $301k initial cash invested.
-28.07%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$2,838
Rent
-$7,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $9,870 expenses = $7,032 out of pocket
Investment Breakdown
|
Purchase Price
$1346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$269k
Closing costs
1%
$13,456
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$9,870
Mortgage P&I
238%
$6,759
Property Taxes
45%
$1,275
Home Insurance
17%
$472
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710