Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.87% first-year return on $301k initial cash invested.
-20.87%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$4,359
Rent
-$5,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,359 income − $9,588 expenses = $5,229 out of pocket
Investment Breakdown
|
Purchase Price
$1346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$269k
Closing costs
1%
$13,460
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,359
Total Expenses
$9,588
Mortgage P&I
154%
$6,731
Property Taxes
7%
$294
Home Insurance
11%
$471
HOA
0%
$0
Property Management
15%
$654
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,090