Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.92% first-year return on $293k initial cash invested.
-22.92%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$4,028
Rent
-$5,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,028 income − $9,624 expenses = $5,596 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
$4,028
Total Expenses
$9,624
Mortgage P&I
161%
$6,473
Property Taxes
19%
$772
Home Insurance
11%
$446
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,007