Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.29% first-year return on $304k initial cash invested.
-23.29%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$4,561
Rent
-$5,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,561 income − $10,459 expenses = $5,898 out of pocket
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,616
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,561
Total Expenses
$10,459
Mortgage P&I
147%
$6,720
Property Taxes
17%
$769
Home Insurance
14%
$628
HOA
3%
$154
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140