Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.11% first-year return on $302k initial cash invested.
-28.11%
Cash On Cash
0.41%
Cap Rate
0.06
DSCR
$4,041
Rent
-$7,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,041 income − $11,120 expenses = $7,079 out of pocket
Investment Breakdown
|
Purchase Price
$1353k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$271k
Closing costs
1%
$13,531
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,041
Total Expenses
$11,120
Mortgage P&I
183%
$7,380
Property Taxes
33%
$1,328
Home Insurance
12%
$472
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010