Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22% first-year return on $297k initial cash invested.
-22%
Cash On Cash
1.3%
Cap Rate
0.21
DSCR
$4,569
Rent
-$5,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,569 income − $10,021 expenses = $5,452 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,307
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,569
Total Expenses
$10,021
Mortgage P&I
147%
$6,708
Property Taxes
14%
$630
Home Insurance
11%
$490
HOA
0%
$0
Property Management
15%
$685
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,142