Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.63% first-year return on $301k initial cash invested.
-20.63%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$4,476
Rent
-$5,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,476 income − $9,644 expenses = $5,168 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
$4,476
Total Expenses
$9,644
Mortgage P&I
150%
$6,731
Property Taxes
7%
$294
Home Insurance
11%
$471
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,119