Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.09% first-year return on $291k initial cash invested.
-28.09%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$1,959
Rent
-$6,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,959 income − $8,770 expenses = $6,811 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,959
Total Expenses
$8,770
Mortgage P&I
330%
$6,471
Property Taxes
46%
$904
Home Insurance
23%
$455
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490