Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.35% first-year return on $302k initial cash invested.
-25.35%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$4,553
Rent
-$6,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,553 income − $10,934 expenses = $6,381 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
$4,553
Total Expenses
$10,934
Mortgage P&I
154%
$7,018
Property Taxes
27%
$1,241
Home Insurance
11%
$490
HOA
0%
$0
Property Management
15%
$683
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138