Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20% first-year return on $294k initial cash invested.
-20%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$5,065
Rent
-$4,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,065 income − $9,972 expenses = $4,907 out of pocket
Investment Breakdown
|
Purchase Price
$1317k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,165
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,065
Total Expenses
$9,972
Mortgage P&I
131%
$6,626
Property Taxes
8%
$424
Home Insurance
10%
$490
HOA
0%
$0
Property Management
15%
$760
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,266