Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.89% first-year return on $293k initial cash invested.
-21.89%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$4,513
Rent
-$5,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,513 income − $9,858 expenses = $5,345 out of pocket
Investment Breakdown
|
Purchase Price
$1310k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,096
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,513
Total Expenses
$9,858
Mortgage P&I
143%
$6,473
Property Taxes
17%
$772
Home Insurance
10%
$446
HOA
0%
$0
Property Management
15%
$677
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,128