Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.97% first-year return on $296k initial cash invested.
-16.97%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$5,876
Rent
-$4,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,876 income − $10,066 expenses = $4,190 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,876
Total Expenses
$10,066
Mortgage P&I
109%
$6,411
Property Taxes
6%
$371
Home Insurance
8%
$464
HOA
0%
$0
Property Management
15%
$881
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,469