Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.67% first-year return on $302k initial cash invested.
-26.67%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$3,141
Rent
-$6,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,141 income − $9,841 expenses = $6,700 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,141
Total Expenses
$9,841
Mortgage P&I
219%
$6,870
Property Taxes
32%
$991
Home Insurance
15%
$472
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785