Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.05% first-year return on $304k initial cash invested.
-23.05%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$4,586
Rent
-$5,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,586 income − $10,420 expenses = $5,834 out of pocket
Investment Breakdown
|
Purchase Price
$1361k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,608
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,586
Total Expenses
$10,420
Mortgage P&I
148%
$6,775
Property Taxes
21%
$973
Home Insurance
10%
$472
HOA
0%
$0
Property Management
15%
$688
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,146