Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.03% first-year return on $298k initial cash invested.
-24.03%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$4,242
Rent
-$5,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,242 income − $10,207 expenses = $5,965 out of pocket
Investment Breakdown
|
Purchase Price
$1333k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$267k
Closing costs
1%
$13,326
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,242
Total Expenses
$10,207
Mortgage P&I
161%
$6,830
Property Taxes
23%
$991
Home Insurance
8%
$350
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,060