Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.21% first-year return on $302k initial cash invested.
-19.21%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$5,188
Rent
-$4,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,188 income − $10,022 expenses = $4,834 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
$5,188
Total Expenses
$10,022
Mortgage P&I
132%
$6,873
Property Taxes
3%
$161
Home Insurance
10%
$497
HOA
0%
$0
Property Management
15%
$778
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,297