Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.9% first-year return on $305k initial cash invested.
-23.9%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$5,714
Rent
-$6,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,714 income − $11,788 expenses = $6,074 out of pocket
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,664
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,714
Total Expenses
$11,788
Mortgage P&I
126%
$7,179
Property Taxes
24%
$1,376
Home Insurance
9%
$490
HOA
0%
$0
Property Management
15%
$857
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,428