Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.81% first-year return on $301k initial cash invested.
-25.81%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$1,694
Rent
-$6,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,694 income − $8,173 expenses = $6,479 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,694
Total Expenses
$8,173
Mortgage P&I
399%
$6,753
Property Taxes
8%
$134
Home Insurance
28%
$472
HOA
0%
$0
Property Management
15%
$254
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$424