Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.48% first-year return on $302k initial cash invested.
-24.48%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$3,794
Rent
-$6,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,794 income − $9,957 expenses = $6,163 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
$3,794
Total Expenses
$9,957
Mortgage P&I
179%
$6,775
Property Taxes
23%
$871
Home Insurance
13%
$490
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948