Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.68% first-year return on $297k initial cash invested.
-23.68%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$3,344
Rent
-$5,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,344 income − $9,202 expenses = $5,858 out of pocket
Investment Breakdown
|
Purchase Price
$1328k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,281
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$9,202
Mortgage P&I
201%
$6,707
Property Taxes
5%
$178
Home Insurance
14%
$472
HOA
7%
$239
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836