Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.7% first-year return on $300k initial cash invested.
-19.7%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$5,295
Rent
-$4,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,295 income − $10,211 expenses = $4,916 out of pocket
Investment Breakdown
|
Purchase Price
$1341k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$268k
Closing costs
1%
$13,406
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,295
Total Expenses
$10,211
Mortgage P&I
125%
$6,633
Property Taxes
11%
$600
Home Insurance
8%
$436
HOA
0%
$0
Property Management
15%
$794
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,324