Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.17% first-year return on $293k initial cash invested.
-21.17%
Cash On Cash
1.2%
Cap Rate
0.21
DSCR
$4,783
Rent
-$5,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,783 income − $9,960 expenses = $5,177 out of pocket
Investment Breakdown
|
Purchase Price
$1312k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,118
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,783
Total Expenses
$9,960
Mortgage P&I
132%
$6,299
Property Taxes
21%
$1,016
Home Insurance
7%
$350
HOA
0%
$0
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196