Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.66% first-year return on $294k initial cash invested.
-24.66%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$4,835
Rent
-$6,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,835 income − $10,883 expenses = $6,048 out of pocket
Investment Breakdown
|
Purchase Price
$1316k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,160
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,835
Total Expenses
$10,883
Mortgage P&I
139%
$6,741
Property Taxes
28%
$1,341
Home Insurance
10%
$481
HOA
0%
$0
Property Management
15%
$725
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,209