Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.73% first-year return on $297k initial cash invested.
-18.73%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$5,777
Rent
-$4,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,777 income − $10,406 expenses = $4,629 out of pocket
Investment Breakdown
|
Purchase Price
$1326k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$265k
Closing costs
1%
$13,263
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,777
Total Expenses
$10,406
Mortgage P&I
112%
$6,483
Property Taxes
9%
$524
Home Insurance
8%
$455
HOA
3%
$171
Property Management
15%
$867
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,444