Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.1% first-year return on $302k initial cash invested.
-23.1%
Cash On Cash
1.63%
Cap Rate
0.25
DSCR
$6,369
Rent
-$5,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,369 income − $12,173 expenses = $5,804 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,369
Total Expenses
$12,173
Mortgage P&I
116%
$7,384
Property Taxes
20%
$1,260
Home Insurance
7%
$472
HOA
0%
$0
Property Management
15%
$955
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,592