Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.12% first-year return on $302k initial cash invested.
-24.12%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$3,970
Rent
-$6,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,970 income − $10,042 expenses = $6,072 out of pocket
Investment Breakdown
|
Purchase Price
$1353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$271k
Closing costs
1%
$13,531
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,970
Total Expenses
$10,042
Mortgage P&I
171%
$6,775
Property Taxes
22%
$871
Home Insurance
12%
$490
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992