Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.82% first-year return on $302k initial cash invested.
-24.82%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$5,566
Rent
-$6,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,566 income − $11,803 expenses = $6,237 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.9%
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
$5,566
Total Expenses
$11,803
Mortgage P&I
128%
$7,121
Property Taxes
28%
$1,537
Home Insurance
8%
$472
HOA
0%
$0
Property Management
15%
$835
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,392