Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.64% first-year return on $302k initial cash invested.
-25.64%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$4,416
Rent
-$6,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,416 income − $10,869 expenses = $6,453 out of pocket
Investment Breakdown
|
Purchase Price
$1353k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$271k
Closing costs
1%
$13,527
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,416
Total Expenses
$10,869
Mortgage P&I
159%
$7,018
Property Taxes
28%
$1,241
Home Insurance
11%
$490
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104