Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.06% first-year return on $297k initial cash invested.
-23.06%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$4,064
Rent
-$5,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,064 income − $9,780 expenses = $5,716 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
$4,064
Total Expenses
$9,780
Mortgage P&I
165%
$6,708
Property Taxes
16%
$630
Home Insurance
12%
$490
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016