Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.84% first-year return on $294k initial cash invested.
-24.84%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$4,751
Rent
-$6,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,751 income − $10,844 expenses = $6,093 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
$4,751
Total Expenses
$10,844
Mortgage P&I
142%
$6,741
Property Taxes
28%
$1,341
Home Insurance
10%
$481
HOA
0%
$0
Property Management
15%
$713
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,188