Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.89% first-year return on $306k initial cash invested.
-25.89%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$4,484
Rent
-$6,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,484 income − $11,080 expenses = $6,596 out of pocket
Investment Breakdown
|
Purchase Price
$1370k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$274k
Closing costs
1%
$13,700
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,484
Total Expenses
$11,080
Mortgage P&I
158%
$7,101
Property Taxes
30%
$1,347
Home Insurance
11%
$480
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,121