Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.49% first-year return on $297k initial cash invested.
-21.49%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$4,811
Rent
-$5,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,811 income − $10,137 expenses = $5,326 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
$4,811
Total Expenses
$10,137
Mortgage P&I
139%
$6,708
Property Taxes
13%
$630
Home Insurance
10%
$490
HOA
0%
$0
Property Management
15%
$722
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,203