Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.43% first-year return on $301k initial cash invested.
-29.43%
Cash On Cash
-0.47%
Cap Rate
-0.08
DSCR
$2,180
Rent
-$7,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,180 income − $9,552 expenses = $7,372 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
$2,180
Total Expenses
$9,552
Mortgage P&I
310%
$6,759
Property Taxes
58%
$1,275
Home Insurance
22%
$472
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$545