Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.91% first-year return on $302k initial cash invested.
-28.91%
Cash On Cash
0%
Cap Rate
0
DSCR
$3,587
Rent
-$7,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,587 income − $10,851 expenses = $7,264 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
$3,587
Total Expenses
$10,851
Mortgage P&I
199%
$7,121
Property Taxes
43%
$1,537
Home Insurance
13%
$472
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$897