Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.58% first-year return on $302k initial cash invested.
-19.58%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$5,008
Rent
-$4,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,008 income − $9,934 expenses = $4,926 out of pocket
Investment Breakdown
|
Purchase Price
$1352k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,520
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,008
Total Expenses
$9,934
Mortgage P&I
137%
$6,873
Property Taxes
3%
$161
Home Insurance
10%
$497
HOA
0%
$0
Property Management
15%
$751
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,252